From f6b5c22a9904ba6d648c6f723138aff67fb94e4a Mon Sep 17 00:00:00 2001 From: Jared Langevin Date: Tue, 18 Jun 2024 14:33:12 -0400 Subject: [PATCH 1/3] Link heating/cooling mseg turnover/switching calcs MIME-Version: 1.0 Content-Type: text/plain; charset=UTF-8 Content-Transfer-Encoding: 8bit Measures that apply to both heating and cooling equipment microsegments will now see stock turnover and (where applicable) exogenous HP switching rates linked across those microsegments. The linked calculations are anchored on a single end use and technology from the Measure’s applicable market. The default end use anchor is set to heating (in UsefulVars), while the anchor technology is determined uniquely for each Measure by comparing the technologies in the Measure’s ‘technology’ attribute to a candidate list of anchor technologies for each building type (res/com) and end use; the list order sets the priority for which anchor technology is used when the Measure applies to multiple candidate technologies in the list. To ensure the anchor end use and technology are always updated first in the preparation routine, given the dependence of linked msegs on these updates, the iterable list of msegs to update for each Measure is reordered in fill_mkts so that msegs that include the anchor end use and technology come first. --- ecm_prep.py | 314 ++++++++++++++++++++++++++++++++++++++++++++++------ run.py | 299 ++----------------------------------------------- 2 files changed, 288 insertions(+), 325 deletions(-) diff --git a/ecm_prep.py b/ecm_prep.py index d9e5fe32..ae4634fb 100644 --- a/ecm_prep.py +++ b/ecm_prep.py @@ -365,6 +365,14 @@ class UsefulVars(object): com_timeprefs (dict): Commercial adoption time preference premiums. hp_rates (dict): Exogenous rates of conversions from baseline equipment to heat pumps, if applicable. + link_htcl_tover_anchor_eu = For measures that apply to separate heating + and cooling technologies, stock turnover and exogenous switching + rates will be anchored on this end use + link_htcl_tover_anchor_tech_opts = For measures that apply to seperate + heating and cooling technologies, stock turnover and exogenous + switching rates will be anchored on whichever technology in the + measure's definition appears first in the lists in this dict, + given the anchor end use above and applicable bldg. type (res/com) fug_emissions (dict): Refrigerant leakage data and supply chain methane data to support assessments of fugitive emissions. in_all_map (dict): Maps any user-defined measure inputs marked 'all' to @@ -827,6 +835,34 @@ def __init__(self, base_dir, handyfiles, opts): "secondary heater (wood)", "secondary heater (coal)", "secondary heater (kerosene)", "secondary heater (LPG)"] + # Information for anchoring linked heating/cooling stock turnover + # and exogenous switching rate calculations + + # End use anchor + self.link_htcl_tover_anchor_eu = "heating" + # Technology anchor – list order assigns priority for which technology + # in a measure's definition serves as the anchor + self.link_htcl_tover_anchor_tech_opts = { + "residential": { + "heating": [ + "resistance heat", "furnace (NG)", "boiler (NG)", + "furnace (distillate)", "boiler (distillate)", + "furnace (LPG)", "furnace (kerosene)", "stove (wood)"], + "cooling": ["central AC", "room AC"] + }, + "commercial": { + "heating": [ + "electric_res-heat", "gas_boiler", "gas_furnace", + "oil_boiler", "oil_furnace"], + "cooling": [ + "rooftop_AC", "centrifugal_chiller", + "reciprocating_chiller", "screw_chiller", + "res_type_central_AC", "scroll_chiller", + "res_type_central_AC", "wall-window_room_AC", + "gas_eng-driven_RTAC", "gas_chiller"] + } + } + # Load external refrigerant and supply chain methane leakage data # to assess fugitive emissions sources if opts.fugitive_emissions is not False: @@ -2109,15 +2145,26 @@ class Measure(object): htcl_tech_link (str, None): For HVAC measures, flags specific heating/ cooling pairs which further restricts the measure's competition ( it is only competed with other measures w/ same pairs) + linked_htcl_tover (str, None): Flags the need to link stock turnover + and exogenous rate switching calculations for measures that apply + to separate heating and cooling technologies/segments (initialized + as None and updated in 'fill_mkts' function.) + linked_htcl_tover_anchor_tech (str, None): Sets the technology to use + as an anchor for linking stock turnover and exogenous rate + switching calculations for measures that apply to separate heating + and cooling technologies/segments (initialized as None and updated + in 'fill_mkts' function.) technology_type (string): Flag for supply- or demand-side technology. yrs_on_mkt (list): List of years that the measure is active on market. markets (dict): Data grouped by adoption scheme on: a) 'master_mseg': a measure's master market microsegments (stock, energy, carbon, cost), b) 'mseg_adjust': all microsegments that contribute to each master - microsegment (required later for measure competition). + microsegment (required later for measure competition); competed + choice model parameters; information need to link stock turnover + and/or exogenous fuel/tech switching rates across msegs. c) 'mseg_out_break': master microsegment breakdowns by key - variables (climate zone, building class, end use) + variables (climate zone, building class, end use, fuel) sector_shapes (dict): Sector-level hourly baseline and efficient load shapes by adopt scheme, EMM region, and year """ @@ -2203,6 +2250,8 @@ def __init__( self.htcl_tech_link = "" except AttributeError: self.htcl_tech_link = "" + self.linked_htcl_tover, self.linked_htcl_tover_anchor_tech = ( + None for n in range(2)) # Determine whether the measure replaces technologies pertaining to # the supply or the demand of energy services self.technology_type = None @@ -2566,7 +2615,12 @@ def __init__( "original energy (total captured)": {}, "original energy (competed and captured)": {}, "adjusted energy (total captured)": {}, - "adjusted energy (competed and captured)": {}}}})]) + "adjusted energy (competed and captured)": {}}}, + "paired heat/cool mseg adjustments": { + "original total stock": {}, + "adjusted total stock": {}, + "competed stock": {} + }})]) # Initialize efficient energy captured by measure if user does # not suppress reporting of this additional variable if self.usr_opts["no_eff_capt"] is not True: @@ -2843,15 +2897,82 @@ def fill_mkts(self, msegs, msegs_cpl, convert_data, tsv_data_init, opts, # Determine "primary" microsegment key chains ms_iterable, ms_lists = self.create_keychain("primary") - # Insert a flag for linking heating and cooling microsegments, if - # applicable; when linked, heat pump conversion rates for heating - # microsegments will also be applied to the cooling microsegments - # affected by the measure in a given building type/region - if self.handyvars.hp_rates and all([ - x in ms_lists[3] for x in ["heating", "cooling"]]): - link_htcl_fs_rates = True - else: - link_htcl_fs_rates = "" + # Update information needed to link the stock turnover rates and + # exogenous HP conversion rates for measures that apply to separate + # heating and cooling tech. microsegments, as applicable. Such links + # are only needed for equipment microsegments (e.g., not envelope) and + # for technologies that are not already linked across heating/cooling + # end uses (e.g., not HPs) + if all([x in self.end_use["primary"] for x in [ + "heating", "cooling"]]) and ( + "demand" not in self.technology_type["primary"]) and all([ + "HP" not in x for x in self.technology["primary"]]): + # Reset flag for linked heating/cooling mseg turnover + self.linked_htcl_tover = True + try: + # Set applicable building sector for the measure to use in + # linking heating/cooling turnover and switching calculations. + # Note that if measure applies to both residential and + # commercial buildings (which is not recommended or typical + # practice for ECM definitions), this approach will result in + # the use of residential technologies to anchor linked turnover + # across measure markets + if any([x in ["single family home", "mobile home", + "multi family home"] for x in self.bldg_type]): + bldg_sect = "residential" + else: + bldg_sect = "commercial" + # Pull the ordered list of candidate technologies to serve as + # anchor for linked heating/cooling turnover and switching + # calculations (these are specified by building sector and by + # the anchor end use set in UsefulVars class earlier) + linked_htcl_tover_anchor_tech_list = [ + x for x in self.handyvars.link_htcl_tover_anchor_tech_opts[ + bldg_sect][self.handyvars.link_htcl_tover_anchor_eu]] + # Find the first in the ordered list of candidate technologies + # that the measure applies to, use as anchor for linked + # heating/cooling mseg turnover and switching calculations + self.linked_htcl_tover_anchor_tech = [ + x for x in linked_htcl_tover_anchor_tech_list if x in + self.technology["primary"]][0] + except IndexError: + # Throw error if no anchor technology could be determined + raise ValueError( + "Cannot find anchor technology to link heating " + "and cooling microsegment stock turnover rates for " + "measure '" + self.name + "'. Check measure " + "'technology' attribute to ensure one or more items " + "are included in the following list: " + + str(linked_htcl_tover_anchor_tech_list)) + # Given no error after the calculations above, reset the iterable + # that determines how measure msegs are looped through to ensure + # that msegs with the the anchor end use and technology for linked + # heating/cooling turnover and switching calculations are always + # looped through first (so linked turnover data will already be + # available for heating/cooling msegs that do not serve as anchor) + + # Register initial length of ms_iterable for check + iter_len_check = len(ms_iterable) + # Set end use and technology anchor names + first_eu_tech = [self.handyvars.link_htcl_tover_anchor_eu, + self.linked_htcl_tover_anchor_tech] + # Find subset of iterable with msegs that apply to the anchor + # end use and technology + ms_iterable_first = [x for x in ms_iterable if all([ + y in x for y in first_eu_tech])] + # Find subset of iterable with msegs that do not apply to the + # anchor end use and technology + ms_iterable_second = [x for x in ms_iterable if any([ + y not in x for y in first_eu_tech])] + # Recombined two subsets above into updated iterable to loop + ms_iterable = ms_iterable_first + ms_iterable_second + # Ensure that resorted iterable is of same length as original + if len(ms_iterable) != iter_len_check: + raise ValueError( + "Microsegments list for measure '" + self.name + + "' changed after resorting list to ensure proper " + "linking of heating/cooling stock turnover and switching " + "calculations") # If needed, fill out any secondary microsegment fuel type, end use, # and/or technology input attributes marked 'all' by users. Determine @@ -3946,14 +4067,14 @@ def fill_mkts(self, msegs, msegs_cpl, convert_data, tsv_data_init, opts, # only assessed for switching to HPs or the non-switching # alternative (e.g., are not assessed for like-for-like HP # replacements); non-HP equipment cooling microsegments that - # are linked with the heating microsegments + # are linked with the heating microsegments turnover/switching # are also subject to the rates; set to None otherwise if (self.handyvars.hp_rates and "demand" not in mskeys) and \ ("stove (wood)" not in self.technology["primary"]) and \ (mskeys[-2] is None or "HP" not in mskeys[-2]) and (any([ x in mskeys for x in [ - "heating", "water heating", "cooking"]]) or ( - link_htcl_fs_rates and "cooling" in mskeys)): + "heating", "water heating", "cooking"]]) or + (self.linked_htcl_tover and "cooling" in mskeys)): hp_rate_flag = True else: hp_rate_flag = "" @@ -7935,6 +8056,10 @@ def partition_microsegment( comp_cum_frac = 0 stock_total_hp_convert_frac = 0 turnover_cap_not_reached = True + # Initialize turnover fractions that may have already been determined + # for heating/cooling msegs with linked turnover calculations + diffuse_frac_linked, comp_frac_diffuse_linked = ( + None for n in range(2)) # Initialize flag for whether measure is on the market in a given year # as false @@ -8018,11 +8143,96 @@ def partition_microsegment( secnd_adj_mktshr["adjusted energy (competed and captured)"][ secnd_mseg_adjkey] = dict.fromkeys( self.handyvars.aeo_years, 0) - + linked_htcl_tover_anchor_tech = None + # Handle case where turnover/switching calculations for the current + # primary mseg are flagged as being linked to those of another mseg + elif self.linked_htcl_tover: + # Determine whether currently looped through mseg tech. serves as + # anchor tech for linked turnover/switching calcs. across measure + linked_htcl_tover_anchor_tech = ( + self.linked_htcl_tover_anchor_tech == mskeys[-2]) + # Determine the region, building type, and structure type that is + # shared by the linked heating and cooling microsegments + htcl_lnk_adjkey = str((mskeys[1], mskeys[2], mskeys[-1])) + # Set shorthands for pulling linked turnover data from + # measure market information + total_htcl_lnk, total_htcl_lnk_adj, compete_htcl_lnk = [ + self.markets[adopt_scheme]["mseg_adjust"][ + "paired heat/cool mseg adjustments"][x] for x in [ + "original total stock", "adjusted total stock", + "competed stock"]] + # Determine whether linked turnover data for the current + # combination of region, building type, and structure type have + # already been updated at least once (those keys for linking + # will be present in the market data pulled above) + if htcl_lnk_adjkey not in total_htcl_lnk.keys(): + initiate_linked_dat = True + else: + initiate_linked_dat = False + + # If the current mseg tech. serves as an anchor for linking + # heating/cooling turnover and linking data have not yet been + # initiated, initiate these data as zero (they will be updated + # later on below) + if initiate_linked_dat and linked_htcl_tover_anchor_tech: + total_htcl_lnk[htcl_lnk_adjkey], \ + total_htcl_lnk_adj[htcl_lnk_adjkey], \ + compete_htcl_lnk[htcl_lnk_adjkey] = ( + dict.fromkeys(self.handyvars.aeo_years, 0) + for n in range(3)) + # If the current mseg. tech. does not serve as an anchor for + # linking heating/cooling turnover, check whether applicable + # linking data have already been initiated for this mseg's region, + # building type, and structure type, as would be expected. If so, + # use those data to determine stock turnover fractions for the + # current mseg. If not, throw an error. + elif not linked_htcl_tover_anchor_tech: + if not initiate_linked_dat: + # Update stock turnover fractions for current mseg based + # on turnover data calculated for linked anchor + # heating/cooling mseg + + # Set contingency value for linked diffusion fraction + # in cases where the total stock for the linked segment + # before adjustment via diffusion fraction is zero. When + # exogenous switching rates are used and the measure is + # switching away from the baseline technology, this + # translates to zero conversions of the anchor segment and + # that should be carried through to the linked segment; + # otherwise, full diffusion for the linked segment should + # be assumed + if hp_rate and (self.fuel_switch_to == "electricity" or ( + self.tech_switch_to not in [None, "NA"])): + null_val = 0 + else: + null_val = 1 + diffuse_frac_linked = { + yr: total_htcl_lnk_adj[htcl_lnk_adjkey][yr] / + total_htcl_lnk[htcl_lnk_adjkey][yr] if + total_htcl_lnk[htcl_lnk_adjkey][yr] != 0 else + null_val for yr in self.handyvars.aeo_years} + # When stock for anchor segment after adjustment for + # diffusion fraction is zero, set competition fraction for + # linked segment to zero since competition of the linked to + # segment is contingent on that of the anchor segment + comp_frac_diffuse_linked = { + yr: compete_htcl_lnk[htcl_lnk_adjkey][yr] / + total_htcl_lnk_adj[htcl_lnk_adjkey][yr] if + total_htcl_lnk_adj[htcl_lnk_adjkey][yr] != 0 + else 0 for yr in self.handyvars.aeo_years} + else: + raise ValueError( + "No data available to link mseg " + str(mskeys) + + " for measure '" + self.name + "' with " + + self.handyvars.link_htcl_tover_anchor_eu + + " turnover rates") # In cases where no secondary heating/cooling microsegment is present, - # set secondary microsegment adjustment key to None + # and there are no linked stock turnover rates for primary heating and + # cooling microsegments, set relevant adjustment variables to None else: - secnd_mseg_adjkey = None + secnd_mseg_adjkey, linked_htcl_tover_anchor_tech, \ + htcl_lnk_adjkey, total_htcl_lnk, total_htcl_lnk_adj, \ + compete_htcl_lnk = (None for n in range(6)) # Set time sensitive energy scaling factors for all baseline stock # (does not depend on year) @@ -8259,8 +8469,11 @@ def partition_microsegment( # Calculate new, replacement, and retrofit fractions for the # baseline and efficient stock as applicable. * Note: these - # fractions are 0 for secondary microsegments - if mskeys[0] == "primary": + # fractions are 0 for secondary microsegments, and should also not + # be calculated if the mseg is a heating/cooling mseg with links + # to the stock turnover rates of another mseg that have already + # been determined + if mskeys[0] == "primary" and not comp_frac_diffuse_linked: # Calculate the portions of existing baseline and efficient # stock that are up for replacement @@ -8430,8 +8643,11 @@ def partition_microsegment( if any(comp_frac_sbmkt > 1): comp_frac_sbmkt[numpy.where(comp_frac_sbmkt > 1)] = 1 - # Diffusion of electric HPs according to pre-determined rates - if hp_rate and mskeys[0] == "primary": + # Diffusion of electric HPs according to pre-determined rates; + # these calculations need not proceed if the mseg is a heating/ + # cooling mseg with links to the switching rates of another mseg + # that have already been determined + if not diffuse_frac_linked and hp_rate and mskeys[0] == "primary": # Find the annual fraction of the total stock that is converted # to a heat pump; set to 100% for technical potential, # otherwise set to the new/replacement stock (and, if user @@ -8534,13 +8750,30 @@ def partition_microsegment( stock_total_hp_convert[yr]) else: comp_frac_diffuse = 0 - # All other measure diffusion cases - else: + # Multiply diffusion fractions calculated above + # (to represent exogenous HP switching rates, if applicable) + # by further fraction to represent slow diffusion of info. + # for emerging technologies + diffuse_frac *= years_diff_fraction_dictionary[yr] + # All other measure diffusion cases where diffusion scaling and + # competed diffusion fractions were not already calculated + elif not diffuse_frac_linked: # Currently no diffusion scaling diffuse_frac = 1 # Competed fraction is that calculated above for the mseg # after applying submkt scaling comp_frac_diffuse = comp_frac_sbmkt + # Multiply diffusion fractions calculated above + # (to represent exogenous HP switching rates, if applicable) + # by further fraction to represent slow diffusion of info. + # for emerging technologies + diffuse_frac *= years_diff_fraction_dictionary[yr] + # Case where mseg's stock turnover and switching rates are linked + # to another mseg and have already been calculated; set to those + # rates, which were pulled above + else: + diffuse_frac = diffuse_frac_linked[yr] + comp_frac_diffuse = comp_frac_diffuse_linked[yr] # Ensure that competed diffusion fraction is always between 0 and 1 if not isinstance(comp_frac_diffuse, numpy.ndarray): @@ -8554,12 +8787,6 @@ def partition_microsegment( elif any(comp_frac_diffuse < 0): comp_frac_diffuse[numpy.where(comp_frac_diffuse < 0)] = 0 - # Multiply diffusion fractions calculated above - # (to represent exogenous HP switching rates, if applicable) - # by further fraction to represent slow diffusion of information - # for emerging technologies - diffuse_frac *= years_diff_fraction_dictionary[yr] - # If the measure is on the market, the competed fraction that # is captured by the measure is the same as the competed fraction # above (all competed stock goes to measure); otherwise, this @@ -8896,6 +9123,17 @@ def partition_microsegment( carb_compete[yr] = \ carb_total_sbmkt[yr] * diffuse_frac * comp_frac_diffuse * \ tsv_carb_base + + # For heating/cooling msegs that serve as the anchor for linked + # stock turnover and switching rates, update the linked rate + # data to reflect the above stock calculations for this mseg + if linked_htcl_tover_anchor_tech and htcl_lnk_adjkey and all([ + x for x in [total_htcl_lnk, total_htcl_lnk_adj, + compete_htcl_lnk]]): + total_htcl_lnk[htcl_lnk_adjkey][yr] += stock_total_sbmkt[yr] + total_htcl_lnk_adj[htcl_lnk_adjkey][yr] += stock_total[yr] + compete_htcl_lnk[htcl_lnk_adjkey][yr] += stock_compete[yr] + # Final competed fugitive emissions markets after accounting for # diffusion/conversion dynamics that restrict a measure's # access to it's full baseline market (after sub-mkt scaling), as @@ -13251,9 +13489,9 @@ def split_clean_data(meas_prepped_objs, full_dat_out): # Initialize a reorganized measure competition data dict and efficient # fuel split data dict comp_data_dict, fs_splits_dict, shapes_dict = ({} for n in range(3)) - # Retrieve measure contributing microsegment data that - # is relevant to markets competition in the analysis - # engine, then remove these data from measure object + # Retrieve measure contributing microsegment data that are relevant to + # markets competition in the analysis engine, then remove these data + # from measure object for adopt_scheme in m.handyvars.adopt_schemes_prep: # Delete contributing microsegment data that are # not relevant to competition in the analysis engine @@ -13261,6 +13499,12 @@ def split_clean_data(meas_prepped_objs, full_dat_out): "secondary mseg adjustments"]["sub-market"] del m.markets[adopt_scheme]["mseg_adjust"][ "secondary mseg adjustments"]["stock-and-flow"] + # If individual measure, delete markets data used to linked + # heating/cooling turnover and switching rates across msegs (these + # data are not prepared for packages) + if not isinstance(m, MeasurePackage): + del m.markets[adopt_scheme]["mseg_adjust"][ + "paired heat/cool mseg adjustments"] # Add remaining contributing microsegment data to # competition data dict, if the adoption scenario will be competed # in the run.py module, then delete from measure @@ -13302,6 +13546,10 @@ def split_clean_data(meas_prepped_objs, full_dat_out): # (not relevant) for individual measures if not isinstance(m, MeasurePackage): del m.tsv_features + # Delete individual measure attributes used to link heating/ + # cooling microsegment turnover and switching rates + del m.linked_htcl_tover + del m.linked_htcl_tover_anchor_tech # For measure packages, replace 'contributing_ECMs' # objects list with a list of these measures' names and remove # unnecessary heating/cooling equip/env overlap data diff --git a/run.py b/run.py index 6cd6c609..568c21d1 100644 --- a/run.py +++ b/run.py @@ -3117,298 +3117,13 @@ def compete_adj_dicts(self, m, mseg_key, adopt_scheme): adj = m.markets[adopt_scheme]["competed"]["mseg_adjust"][ "contributing mseg keys and values"][mseg_key] - # Set up separate set of stock data needed to determine stock turnover - # adjustments as part of the measure competition calculations - - # Handle case where an equipment measure has multiple end uses that - # include heating and/or cooling and the contributing microsegment - # needs to be anchored on the stock turnover of the heating equipment - # (or cooling if not available). Such measures might include, for - # example, HP measures, HVAC + envelope packages, or controls measures - # spanning heating/cooling and other end uses - if len(m.end_use) > 1 and "demand" not in mseg_key and (( - "heating" in m.end_use["primary"] and "heating" not in mseg_key) - or ("heating" not in m.end_use["primary"] and ( - "cooling" in m.end_use["primary"] and - "cooling" not in mseg_key))): - # Decompose contributing microsegment key information into a list, - # to be modified per comment above - key_list = list(literal_eval(mseg_key)) - # Determine the building type of the contributing microsegment - if any([x in mseg_key for x in [ - "single family home", "mobile home", - "multi family home"]]): - mseg_bldg_sect = "residential" - else: - mseg_bldg_sect = "commercial" - # Case 1: heating is in the measure end uses, while heating is not - # in the current contributing microsegment - if "heating" in m.end_use["primary"] and ( - "heating" not in mseg_key): - # Reset end use - key_list[4] = "heating" - # Ensure the contributing microsegment information is - # structured to have the same "supply" key as the heating - # microsegment that will ultimately be pulled for stock - # turnover calculations - if "supply" not in key_list: - key_list = key_list[:5] + ["supply"] + key_list[5:] - # Residential case - if mseg_bldg_sect == "residential": - # Non-cooling tech. or cooling tech. is non-HP; find - # appropriate heating tech. to switch to - if any([x in mseg_key for x in [ - "room AC", "central AC"]]) or \ - "cooling" not in mseg_key: - # Set tech. to first in list of heating - # technologies that the measure applies to, and set - # the fuel as appropriate to the selected tech. - if "resistance heat" in m.technology["primary"]: - # Reset tech. - key_list[-2] = "resistance heat" - # Reset fuel - key_list[3] = "electricity" - else: - # Initialize list of heating technologies that - # would be expected for a non-HP cooling tech. - tech_search = [x for x in [ - "furnace (NG)", "boiler (NG)", - "boiler (distillate)", "furnace (distillate)", - "furnace (LPG)", "furnace (kerosene)", - "stove (wood)"] if x - in m.technology["primary"]] - # If the microsegment is non-cooling (e.g., - # secondary heating), expand to all commercial - # heating tech. - if "cooling" not in mseg_key: - tech_search.extend(["ASHP", "GSHP", "NGHP"]) - if len(tech_search) == 0: - raise ValueError( - "Contributing microsegment " + mseg_key + - " for measure " + m.name + - " has unexpected heating technology " - "information for stock turnover " - "calculations") - else: - # Reset tech. - key_list[-2] = tech_search[0] - # Reset fuel - if "NG" in tech_search[0]: - key_list[3] = "natural gas" - elif "distillate" in tech_search[0]: - key_list[3] = "distillate" - elif any([x in tech_search[0] for x in [ - "LPG", "kerosene", "wood"]]): - key_list[3] = "other fuel" - else: - key_list[3] = "electricity" - # Cooling tech. is HP; heating tech. is identical and no - # further action is needed - elif any([x in mseg_key for x in [ - "ASHP", "GSHP", "NGHP"]]): - pass - # If unexpected tech. is present, throw error - else: - raise ValueError( - "Contributing microsegment " + mseg_key + - " for measure " + m.name + " has " - "unexpected technology information for stock " - "turnover calculations") - # Commercial case - else: - # Non-cooling tech. or cooling tech. is non-HP; find - # appropriate heating tech. to switch to - if any([x in mseg_key for x in [ - "rooftop_AC", "scroll_chiller", - "res_type_central_AC", "reciprocating_chiller", - "centrifugal_chiller", "wall-window_room_AC", - "screw_chiller", "gas_chiller", - "gas_eng-driven_RTAC"]]) or \ - "cooling" not in mseg_key: - # Set tech. to first in list of heating - # technologies that the measure applies to, and set - # the fuel as appropriate to the selected tech. - - # Initialize list of heating technologies that would - # be expected for a non-HP cooling tech. - tech_search = [x for x in [ - "elec_boiler", "electric_res-heat", "gas_boiler", - "gas_furnace", "oil_boiler", "oil_furnace"] if x in - m.technology["primary"]] - # If the microsegment is non-cooling (e.g., - # ventilation), expand to all commercial heating tech. - if "cooling" not in mseg_key: - tech_search.extend([ - "rooftop_ASHP-heat", "comm_GSHP-heat", - "gas_eng-driven_RTHP-heat", - "res_type_gasHP-heat"]) - if len(tech_search) == 0: - raise ValueError( - "Contributing microsegment " + mseg_key + - " for measure " + m.name + " has unexpected " - "heating technology information for stock " - "turnover calculations") - else: - # Reset tech. - key_list[-2] = tech_search[0] - # Reset fuel - if "elec" in tech_search[0] or any([ - x in tech_search[0] for - x in ["ASHP", "GSHP"]]): - key_list[3] = "electricity" - elif "gas" in tech_search[0]: - key_list[3] = "natural gas" - else: - key_list[3] = "distillate" - # Cooling tech. is HP; select analogous heating HP tech. - # name - elif "comm_GSHP-cool" in mseg_key: - key_list[-2] = "comm_GSHP-heat" - elif "rooftop_ASHP-cool" in mseg_key: - key_list[-2] = "rooftop_ASHP-heat" - elif "gas_eng-driven_RTHP-cool" in mseg_key: - key_list[-2] = "gas_eng-driven_RTHP-heat" - elif "res_type_gasHP-cool" in mseg_key: - key_list[-2] = "res_type_gasHP-heat" - # If unexpected tech. is present, throw error - else: - raise ValueError( - "Contributing microsegment " + mseg_key + - " for measure " + m.name + " has " - "unexpected technology information for stock " - "turnover calculations") - # Case 2: heating is not in the measure end uses, cooling is in the - # measure end uses, and cooling is not in the current contributing - # microsegment - elif "heating" not in m.end_use["primary"] and ( - "cooling" in m.end_use["primary"] and "cooling" not in - mseg_key): - # Reset end use - key_list[4] = "cooling" - # Ensure the contributing microsegment information is - # structured to have the same "supply" key as the cooling - # microsegment that will ultimately be pulled for stock - # turnover calculations - if "supply" not in key_list: - key_list = key_list[:5] + ["supply"] + key_list[5:] - # Residential case - if mseg_bldg_sect == "residential": - # Set tech. to first in list of cooling - # technologies that the measure applies to, and set - # the fuel as appropriate to the selected tech. - tech_search = [x for x in [ - "central AC", "ASHP", "room AC", "GSHP", "NGHP"] if - x in m.technology["primary"]] - if len(tech_search) == 0: - raise ValueError( - "Contributing microsegment " + mseg_key + - " for measure " + m.name + - " has unexpected cooling technology " - "information for stock turnover calculations") - else: - # Reset tech. - key_list[-2] = tech_search[0] - # Reset fuel - if tech_search[0] == "NGHP": - key_list[3] = "natural gas" - else: - key_list[3] = "electricity" - # Commercial case - else: - # Set tech. to first in list of cooling - # technologies that the measure applies to, and set - # the fuel as appropriate to the selected tech. - tech_search = [x for x in [ - "rooftop_AC", "rooftop_ASHP-cool", - "reciprocating_chiller", "scroll_chiller", - "centrifugal_chiller", "screw_chiller", - "res_type_central_AC", "comm_GSHP-cool", - "wall-window_room_AC", "gas_eng-driven_RTAC", - "gas_chiller", "res_type_gasHP-cool", - "gas_eng-driven_RTHP-cool"] if x in - m.technology["primary"]] - if len(tech_search) == 0: - raise ValueError( - "Contributing microsegment " + mseg_key + - " for measure " + m.name + - " has unexpected cooling technology " - "information for stock turnover calculations") - else: - # Reset tech. - key_list[-2] = tech_search[0] - # Reset fuel - if "gas" in tech_search[0]: - key_list[3] = "natural gas" - else: - key_list[3] = "electricity" - else: - raise ValueError( - "Contributing microsegment " + mseg_key + - " for measure " + m.name + - " has unexpected information for stock turnover " - "calculations") - # After making the adjustments above, convert the modified - # contributing microsegment information back into a string - # to use in keying in needed stock data - mseg_key_stk_trk = str(tuple(key_list)) - # For HP measures with exogenously-specified switching - # rates, the heating technology will be specified in contributing - # microsegment data with an "-FS" or "-RST" appended; develop - # alternate stock data keys to switch to to handle this case - key_list_alt1, key_list_alt2 = ( - copy.deepcopy(key_list) for n in range(2)) - key_list_alt1[-2], key_list_alt2[-2] = [ - (key_list_alt1[-2] + "-FS"), (key_list_alt2[-2] + "-RST")] - mseg_key_stk_trk_alt1, mseg_key_stk_trk_alt2 = ( - str(tuple(key_list_alt1)), str(tuple(key_list_alt2))) - # Handle all other cases, where stock data will be available for - # the contributing microsegment to be adjusted as-is - else: - # Use contributing microsegment info. as-is to key in stock data - mseg_key_stk_trk = mseg_key - # Alternate stock data key does not apply in this case - mseg_key_stk_trk_alt1, mseg_key_stk_trk_alt2 = ( - None for n in range(2)) - - # Pull data for stock turnover calculations for the current - # contributing microsegment, using the data key information from above; - # note that these calculations rely on pre-competition (unadjusted) - # stock data that will be common to all measures that compete for - # the microsegment - - # Handle case where data are keyed in with additional "-FS" or "-RST" - # in the tech. information (use alternate stock data key from above) - try: - adj_stk_trk = m.markets[adopt_scheme]["uncompeted"]["mseg_adjust"][ - "contributing mseg keys and values"][mseg_key_stk_trk]["stock"] - except KeyError: - try: - adj_stk_trk = m.markets[adopt_scheme]["uncompeted"][ - "mseg_adjust"]["contributing mseg keys and values"][ - mseg_key_stk_trk_alt1]["stock"] - except KeyError: - try: - adj_stk_trk = m.markets[adopt_scheme]["uncompeted"][ - "mseg_adjust"]["contributing mseg keys and values"][ - mseg_key_stk_trk_alt2]["stock"] - except KeyError: - # Handle case where expected microsegment stock data to be - # linked to the stock turnover calculations for the current - # microsegment is not available; key in stock data with the - # current microsegment stock info. - try: - adj_stk_trk = m.markets[adopt_scheme]["uncompeted"][ - "mseg_adjust"][ - "contributing mseg keys and values"][ - mseg_key]["stock"] - except KeyError: - raise ValueError( - "Stock turnover data could not be keyed in " - "for contributing microsegment " + mseg_key + - " for measure " + m.name + " using the " - "keys " + mseg_key_stk_trk + ", " + - mseg_key_stk_trk_alt1 + ", " + - mseg_key_stk_trk_alt2 + ", or" + mseg_key) + # Set up separate set of stock data needed to determine stock + # turnover adjustments as part of the measure competition calculations; + # separate data are needed because the 'adj' data above are further + # adjusted with competition, where stock data before competition + # adjustments are needed for the turnover calculations + adj_stk_trk = m.markets[adopt_scheme]["uncompeted"]["mseg_adjust"][ + "contributing mseg keys and values"][mseg_key]["stock"] # Set total-baseline and competed-baseline contributing microsegment # stock/energy/carbon/cost totals to be updated in the From ceb4e30431c3fa42d14740d6ab7b8e2fb4284a82 Mon Sep 17 00:00:00 2001 From: AvenSM <33809542+asatremeloy@users.noreply.github.com> Date: Mon, 1 Jul 2024 09:59:22 -0700 Subject: [PATCH 2/3] Revisions to panel upgrade shares data preparation --- ...P FS (NG Furnace) Low EE Load Control.json | 132 + ...AR HP FS (NG Furnace) Low EE No Panel.json | 132 + ...R HP FS (NG Furnace) Low EE Panel Upg.json | 132 + ecm_prep.py | 11 + mseg.py | 107 +- .../mseg_res_com_cdiv.json | 96083 ++++++++++------ .../panel_solution_shares.json | 326 + 7 files changed, 59379 insertions(+), 37544 deletions(-) create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE Load Control.json create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE No Panel.json create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE Panel Upg.json create mode 100644 supporting_data/stock_energy_tech_data/panel_solution_shares.json diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE Load Control.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE Load Control.json new file mode 100644 index 00000000..142a8c8a --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE Load Control.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["Low EE upgrade", "Space/load control"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE No Panel.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE No Panel.json new file mode 100644 index 00000000..366532c7 --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE No Panel.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["Low EE upgrade", "No panel management"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE Panel Upg.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE Panel Upg.json new file mode 100644 index 00000000..ee022031 --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) Low EE Panel Upg.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["Low EE upgrade", "Panel replacement"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file diff --git a/ecm_prep.py b/ecm_prep.py index ae4634fb..e4b6ce92 100644 --- a/ecm_prep.py +++ b/ecm_prep.py @@ -2145,6 +2145,10 @@ class Measure(object): htcl_tech_link (str, None): For HVAC measures, flags specific heating/ cooling pairs which further restricts the measure's competition ( it is only competed with other measures w/ same pairs) + panel_upgrade (list): Flag for measures that could initiate a panel + upgrade; invokes supporting data on whether or not a panel upgrade + or other load/space control solution is needed to avoid an upgrade + for a given microsegment. linked_htcl_tover (str, None): Flags the need to link stock turnover and exogenous rate switching calculations for measures that apply to separate heating and cooling technologies/segments (initialized @@ -2242,6 +2246,13 @@ def __init__( self.tech_switch_to except AttributeError: self.tech_switch_to = None + # Check for panel upgrade attribute, and if not there set None + try: + self.panel_upgrade + if self.panel_upgrade is None: + self.panel_upgrade = "" + except AttributeError: + self.panel_upgrade = "" # Check for flag for heating and cooling equipment pairing, if not # there or not applicable set to blank string try: diff --git a/mseg.py b/mseg.py index cf1b7ece..1d2703cd 100644 --- a/mseg.py +++ b/mseg.py @@ -3,6 +3,7 @@ import re import numpy import json +from os import path import argparse import csv import mseg_techdata as rmt @@ -54,6 +55,9 @@ def __init__(self): self.aeo_metadata = 'metadata.json' self.unused_supply_re = r'^\(b\'(SF|ST |FP).*' self.unused_demand_re = r'^\(b\'(?!(HT|CL|SH)).*' + self.panel_upg_dat = path.join( + 'supporting_data', 'stock_energy_tech_data', + 'panel_solution_shares.json') class SkipLines(object): @@ -727,7 +731,8 @@ def list_generator(nrg_stock, tloads, filterdata, aeo_years, lt_factors): # weighting factor) if group_energy: group_energy = dict(zip(sorted(group_energy.keys()), - list(group_energy.values())*lt_correction)) + list(group_energy.values()) * + lt_correction)) else: # Given input numpy array and 'compare from' list, return # energy/stock projection lists and reduced numpy array @@ -1168,6 +1173,95 @@ def array_mult(dct, factor): return json_results +def panel_upgrade_calc(panel_input_file, json_results): + """ Segments residential mseg data using supporting data file that contains + shares of panel upgrade requirements for different EE upgrades; used to + further segment the residential mseg data so that measures can be applied + to these more resolved segments of the stock based on whether a panel is or + is not required (or a panel management solution is sufficient) + given a low/med/high efficiency level for the upgrade measure. """ + + # Read in panel solution shares json file + with open(panel_input_file) as f: + panel_solution_shares = json.load(f) + + # Define impacted building type, fuel type and end use + # NOTE: not including tech type, so NGHP will be included for now. Can + # modify if needed. + fuel = 'natural gas' + end_use = 'heating' + + # Create funciton to multiply terminal dictionary values by a factor that + # represents the panel solution share for a given EE upgrade level + def multiply_dict(d, factor): + return {k: int(v * factor) if isinstance(v, int) else v * factor for k, + v in d.items()} + + # Function to process a single building type within a census division + def process_bldg_type(bldg_data, region_shares): + # Check if the required keys exist in the building data + if fuel in bldg_data and end_use in bldg_data[fuel] and \ + 'supply' in bldg_data[fuel][end_use]: + supply_data = bldg_data[fuel][end_use]['supply'] + new_supply_data = {} + + # Ensure supply_data is a dictionary before processing + if isinstance(supply_data, dict): + # Iterate through each technology in the supply data + for tech, tech_data in supply_data.items(): + new_supply_data[tech] = {} + + # Process each efficiency upgrade level + for upgrade_level, upgrade_shares in region_shares[ + 'energy'].items(): + new_supply_data[tech][upgrade_level] = {} + + # Process each panel management option + for panel_option, share in upgrade_shares.items(): + # Get the corresponding stock and energy shares + stock_share = region_shares['stock'][ + upgrade_level][panel_option] + energy_share = region_shares['energy'][ + upgrade_level][panel_option] + + # Extract original stock and energy data + original_stock = tech_data.get('stock', {}) + original_energy = tech_data.get('energy', {}) + + # Apply shares to calculate new stock and + # energy data + new_stock = multiply_dict(original_stock, + stock_share) + new_energy = multiply_dict(original_energy, + energy_share) + + # Store the new data in the restructured format + new_supply_data[tech][upgrade_level][ + panel_option] = { + 'stock': new_stock, + 'energy': new_energy + } + + # Replace the old supply data with the new restructured data + bldg_data[fuel][end_use]['supply'] = new_supply_data + + return bldg_data + + # Function to process each census division region and building type + for region, region_data in json_results.items(): + # Check if share data exists for the current region + if region in panel_solution_shares: + # Apply the processing function to the CDIV data + for bldg_type, bldg_data in region_data.items(): + json_results[region][bldg_type] = \ + process_bldg_type(bldg_data, panel_solution_shares[region]) + else: + print(f"Warning: No share data found for region '{region}'." + "Skipping this region.") + + return json_results + + def dtype_eval(entry): """ Takes as input an entry from a standard line (row) of a text or CSV file and determines its type (only string, float, or @@ -1450,6 +1544,12 @@ def main(): parser.add_argument('-y', '--year', type=int, help=help_string, choices=[2015, 2017, 2018, 2019, 2020, 2021, 2022]) + # Set up user option to indicate whether to apply subsegmentation to + # the mseg data to represent panel upgrade requirements + parser.add_argument('--panels', type=str, default='No', + help='Apply panel upgrade segmentation', + choices=['Yes', 'No']) + # Get import year specified by user (if any) aeo_import_year = parser.parse_args().year @@ -1558,6 +1658,11 @@ def fix_ints(num): # RGENOUT.txt result = onsite_calc(eiadata.res_generation, result) + # Apply panel upgrade shares to residential mseg data if option + # provided + if parser.parse_args().panels == 'Yes': + result = panel_upgrade_calc(handyvars.panel_upg_dat, result) + # Write the updated dict of data to a new JSON file json.dump(result, jso, indent=2, default=fix_ints) diff --git a/supporting_data/stock_energy_tech_data/mseg_res_com_cdiv.json b/supporting_data/stock_energy_tech_data/mseg_res_com_cdiv.json index e4637578..e2ca6a96 100644 --- a/supporting_data/stock_energy_tech_data/mseg_res_com_cdiv.json +++ b/supporting_data/stock_energy_tech_data/mseg_res_com_cdiv.json @@ -2176,7 +2176,7 @@ "2015": 7728922.341095401, "2016": 4302595.982434926, "2017": 3515572.7395176394, - "2018": 2873393.155094508, + "2018": 2873393.155094507, "2019": 2167403.2880790858, "2020": 1762137.453970572, "2021": 1507296.8001165101, @@ -2254,7 +2254,7 @@ "2015": 1419908.0828171887, "2016": 1071992.8322339302, "2017": 1023866.7096566659, - "2018": 997712.4924092497, + "2018": 997712.4924092495, "2019": 1019776.0964613812, "2020": 975752.012945491, "2021": 963437.6973150849, @@ -2262,7 +2262,7 @@ "2023": 977018.5101860249, "2024": 1005239.7199830206, "2025": 1019140.7252855564, - "2026": 989957.793970457, + "2026": 989957.7939704572, "2027": 952037.7072781003, "2028": 907606.9105066229, "2029": 863910.7742951302, @@ -2332,7 +2332,7 @@ "2015": 154979.57608741015, "2016": 380344.1853311444, "2017": 518264.55082569487, - "2018": 705969.3524962428, + "2018": 705969.3524962427, "2019": 959795.6154595324, "2020": 1195388.5330839371, "2021": 1371785.5025684051, @@ -2417,7 +2417,7 @@ "2022": 350033.47204743075, "2023": 87285.53526802917, "2024": 13250.35602388919, - "2025": 446.893917380131, + "2025": 446.89391738013086, "2026": 0.0, "2027": 0.0, "2028": 0.0, @@ -2495,7 +2495,7 @@ "2022": 134239.07117792816, "2023": 126044.30464372208, "2024": 103831.07323339458, - "2025": 78103.78412718173, + "2025": 78103.78412718172, "2026": 49212.28996251627, "2027": 20127.607666415475, "2028": 1825.6811741628742, @@ -2651,7 +2651,7 @@ "2022": 884232.9004025636, "2023": 1057651.2859251727, "2024": 1133482.2306793185, - "2025": 1172201.3219554382, + "2025": 1172201.321955438, "2026": 1204175.7100374838, "2027": 1231395.3923335846, "2028": 1248347.3188258372, @@ -2803,8 +2803,8 @@ "2018": 815008.8543283319, "2019": 732527.5944628556, "2020": 669562.6401925813, - "2021": 573127.1712978194, - "2022": 474702.36327335244, + "2021": 573127.1712978192, + "2022": 474702.3632733524, "2023": 384478.919365774, "2024": 297429.4251090062, "2025": 204157.74143703512, @@ -2881,7 +2881,7 @@ "2018": 267.0323090239329, "2019": 259.68549411159046, "2020": 268.0636691489658, - "2021": 268.85456931373255, + "2021": 268.85456931373244, "2022": 267.3126379288538, "2023": 265.26756324764165, "2024": 270.8983001608085, @@ -2960,7 +2960,7 @@ "2019": 712358.9547452639, "2020": 756613.8983126037, "2021": 841058.3104221103, - "2022": 925555.2549132025, + "2022": 925555.2549132024, "2023": 990309.8130709783, "2024": 1060467.676590833, "2025": 1136263.4324403268, @@ -5794,237 +5794,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 656460.0, - "2016": 667884.0, - "2017": 680393.0, - "2018": 692796.0, - "2019": 704933.0, - "2020": 720508.0, - "2021": 734290.0, - "2022": 756150.0, - "2023": 776082.0, - "2024": 797643.0, - "2025": 819898.0, - "2026": 841839.0, - "2027": 863555.0, - "2028": 885210.0, - "2029": 906568.0, - "2030": 927425.0, - "2031": 947862.0, - "2032": 967981.0, - "2033": 987592.0, - "2034": 1006634.0, - "2035": 1025356.0, - "2036": 1043942.0, - "2037": 1062282.0, - "2038": 1080427.0, - "2039": 1098292.0, - "2040": 1116163.0, - "2041": 1133982.0, - "2042": 1151638.0, - "2043": 1169267.0, - "2044": 1186868.0, - "2045": 1204427.0, - "2046": 1221893.0, - "2047": 1239243.0, - "2048": 1256422.0, - "2049": 1273308.0, - "2050": 1289940.0 - }, - "energy": { - "2015": 105178616, - "2016": 92296384, - "2017": 104904816, - "2018": 119628368, - "2019": 120339760, - "2020": 110203184, - "2021": 117330240, - "2022": 123362648, - "2023": 132654448, - "2024": 120477504, - "2025": 120857888, - "2026": 121056416, - "2027": 121154528, - "2028": 121203456, - "2029": 121188640, - "2030": 121139128, - "2031": 121085632, - "2032": 121007024, - "2033": 121159056, - "2034": 121248456, - "2035": 121333952, - "2036": 121424016, - "2037": 121512136, - "2038": 121597424, - "2039": 121683920, - "2040": 121780656, - "2041": 121884016, - "2042": 121978048, - "2043": 122071680, - "2044": 122167392, - "2045": 122246032, - "2046": 122315544, - "2047": 122376016, - "2048": 122426224, - "2049": 122438000, - "2050": 122441016 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 328230.0, + "2016": 333942.0, + "2017": 340196.5, + "2018": 346398.0, + "2019": 352466.5, + "2020": 360254.0, + "2021": 367145.0, + "2022": 378075.0, + "2023": 388041.0, + "2024": 398821.5, + "2025": 409949.0, + "2026": 420919.5, + "2027": 431777.5, + "2028": 442605.0, + "2029": 453284.0, + "2030": 463712.5, + "2031": 473931.0, + "2032": 483990.5, + "2033": 493796.0, + "2034": 503317.0, + "2035": 512678.0, + "2036": 521971.0, + "2037": 531141.0, + "2038": 540213.5, + "2039": 549146.0, + "2040": 558081.5, + "2041": 566991.0, + "2042": 575819.0, + "2043": 584633.5, + "2044": 593434.0, + "2045": 602213.5, + "2046": 610946.5, + "2047": 619621.5, + "2048": 628211.0, + "2049": 636654.0, + "2050": 644970.0 + }, + "energy": { + "2015": 59105232.828913316, + "2016": 51866049.136706546, + "2017": 58951370.63368766, + "2018": 67225286.0180526, + "2019": 67625053.49353094, + "2020": 61928794.05075624, + "2021": 65933850.59442385, + "2022": 69323768.55416387, + "2023": 74545305.24371013, + "2024": 67702458.877823, + "2025": 67916216.0628804, + "2026": 68027779.07929295, + "2027": 68082913.21989916, + "2028": 68110408.36046892, + "2029": 68102082.49383466, + "2030": 68074259.17385653, + "2031": 68044197.04092814, + "2032": 68000023.19343983, + "2033": 68085457.73421611, + "2034": 68135696.15734677, + "2035": 68183740.72361052, + "2036": 68234352.28223288, + "2037": 68283871.40803012, + "2038": 68331799.08847718, + "2039": 68380405.60578266, + "2040": 68434766.50175545, + "2041": 68492849.76142865, + "2042": 68545691.14178461, + "2043": 68598307.74172387, + "2044": 68652093.19982992, + "2045": 68696285.02975155, + "2046": 68735347.3705643, + "2047": 68769329.67395978, + "2048": 68797544.11186296, + "2049": 68804161.64733037, + "2050": 68805856.49167223 + } + }, + "panel replacement": { + "stock": { + "2015": 328230.0, + "2016": 333942.0, + "2017": 340196.5, + "2018": 346398.0, + "2019": 352466.5, + "2020": 360254.0, + "2021": 367145.0, + "2022": 378075.0, + "2023": 388041.0, + "2024": 398821.5, + "2025": 409949.0, + "2026": 420919.5, + "2027": 431777.5, + "2028": 442605.0, + "2029": 453284.0, + "2030": 463712.5, + "2031": 473931.0, + "2032": 483990.5, + "2033": 493796.0, + "2034": 503317.0, + "2035": 512678.0, + "2036": 521971.0, + "2037": 531141.0, + "2038": 540213.5, + "2039": 549146.0, + "2040": 558081.5, + "2041": 566991.0, + "2042": 575819.0, + "2043": 584633.5, + "2044": 593434.0, + "2045": 602213.5, + "2046": 610946.5, + "2047": 619621.5, + "2048": 628211.0, + "2049": 636654.0, + "2050": 644970.0 + }, + "energy": { + "2015": 46073383.17108668, + "2016": 40430334.86329345, + "2017": 45953445.36631233, + "2018": 52403081.9819474, + "2019": 52714706.50646905, + "2020": 48274389.94924376, + "2021": 51396389.40557614, + "2022": 54038879.44583612, + "2023": 58109142.75628986, + "2024": 52775045.122177005, + "2025": 52941671.9371196, + "2026": 53028636.92070704, + "2027": 53071614.78010083, + "2028": 53093047.63953107, + "2029": 53086557.50616534, + "2030": 53064868.82614347, + "2031": 53041434.95907186, + "2032": 53007000.806560166, + "2033": 53073598.265783876, + "2034": 53112759.84265322, + "2035": 53150211.27638948, + "2036": 53189663.71776711, + "2037": 53228264.59196987, + "2038": 53265624.911522806, + "2039": 53303514.394217335, + "2040": 53345889.49824455, + "2041": 53391166.23857134, + "2042": 53432356.85821539, + "2043": 53473372.258276135, + "2044": 53515298.80017008, + "2045": 53549746.97024844, + "2046": 53580196.6294357, + "2047": 53606686.32604021, + "2048": 53628679.888137035, + "2049": 53633838.35266962, + "2050": 53635159.50832777 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 218820.0, + "2016": 222628.0, + "2017": 226797.66666666666, + "2018": 230932.0, + "2019": 234977.66666666666, + "2020": 240169.3333333333, + "2021": 244763.3333333333, + "2022": 252050.0, + "2023": 258694.0, + "2024": 265881.0, + "2025": 273299.3333333333, + "2026": 280613.0, + "2027": 287851.6666666666, + "2028": 295070.0, + "2029": 302189.3333333333, + "2030": 309141.6666666666, + "2031": 315954.0, + "2032": 322660.3333333333, + "2033": 329197.3333333333, + "2034": 335544.6666666666, + "2035": 341785.3333333333, + "2036": 347980.6666666666, + "2037": 354094.0, + "2038": 360142.3333333333, + "2039": 366097.3333333333, + "2040": 372054.3333333333, + "2041": 377994.0, + "2042": 383879.3333333333, + "2043": 389755.6666666666, + "2044": 395622.6666666666, + "2045": 401475.6666666666, + "2046": 407297.6666666666, + "2047": 413081.0, + "2048": 418807.3333333333, + "2049": 424436.0, + "2050": 429980.0 + }, + "energy": { + "2015": 29275258.448918145, + "2016": 25689637.288064275, + "2017": 29199049.366994936, + "2018": 33297180.77885993, + "2019": 33495188.562671162, + "2020": 30673789.18062281, + "2021": 32657523.273301046, + "2022": 34336574.6811397, + "2023": 36922840.376589224, + "2024": 33533528.021328688, + "2025": 33639403.534178495, + "2026": 33694661.520358376, + "2027": 33721969.8674937, + "2028": 33735588.413733065, + "2029": 33731464.55048334, + "2030": 33717683.45455864, + "2031": 33702793.45804088, + "2032": 33680913.82505395, + "2033": 33723230.184232004, + "2034": 33748113.64633549, + "2035": 33771910.47492609, + "2036": 33796978.75379509, + "2037": 33821505.942615665, + "2038": 33845244.876797795, + "2039": 33869320.04389067, + "2040": 33896245.39724685, + "2041": 33925014.46484212, + "2042": 33951187.19088815, + "2043": 33977248.58153327, + "2044": 34003888.916263126, + "2045": 34025777.45608212, + "2046": 34045125.32205234, + "2047": 34061957.00796198, + "2048": 34075931.827484265, + "2049": 34079209.54168707, + "2050": 34080049.01060993 + } + }, + "panel replacement": { + "stock": { + "2015": 437640.0, + "2016": 445256.0, + "2017": 453595.3333333333, + "2018": 461864.0, + "2019": 469955.3333333333, + "2020": 480338.6666666666, + "2021": 489526.6666666666, + "2022": 504100.0, + "2023": 517388.0, + "2024": 531762.0, + "2025": 546598.6666666666, + "2026": 561226.0, + "2027": 575703.3333333333, + "2028": 590140.0, + "2029": 604378.6666666666, + "2030": 618283.3333333333, + "2031": 631908.0, + "2032": 645320.6666666666, + "2033": 658394.6666666666, + "2034": 671089.3333333333, + "2035": 683570.6666666666, + "2036": 695961.3333333333, + "2037": 708188.0, + "2038": 720284.6666666666, + "2039": 732194.6666666666, + "2040": 744108.6666666666, + "2041": 755988.0, + "2042": 767758.6666666666, + "2043": 779511.3333333333, + "2044": 791245.3333333333, + "2045": 802951.3333333333, + "2046": 814595.3333333333, + "2047": 826162.0, + "2048": 837614.6666666666, + "2049": 848872.0, + "2050": 859960.0 + }, + "energy": { + "2015": 75903357.55108185, + "2016": 66606746.71193572, + "2017": 75705766.63300505, + "2018": 86331187.22114007, + "2019": 86844571.43732883, + "2020": 79529394.81937718, + "2021": 84672716.72669895, + "2022": 89026073.31886029, + "2023": 95731607.62341078, + "2024": 86943975.97867131, + "2025": 87218484.46582149, + "2026": 87361754.47964162, + "2027": 87432558.1325063, + "2028": 87467867.58626693, + "2029": 87457175.44951665, + "2030": 87421444.54544134, + "2031": 87382838.54195912, + "2032": 87326110.17494604, + "2033": 87435825.81576799, + "2034": 87500342.3536645, + "2035": 87562041.5250739, + "2036": 87627037.2462049, + "2037": 87690630.05738433, + "2038": 87752179.1232022, + "2039": 87814599.95610933, + "2040": 87884410.60275313, + "2041": 87959001.53515787, + "2042": 88026860.80911185, + "2043": 88094431.41846672, + "2044": 88163503.08373687, + "2045": 88220254.54391788, + "2046": 88270418.67794766, + "2047": 88314058.99203801, + "2048": 88350292.17251574, + "2049": 88358790.45831293, + "2050": 88360966.98939006 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 345505.2631578947, + "2016": 351517.8947368421, + "2017": 358101.5789473684, + "2018": 364629.4736842105, + "2019": 371017.3684210526, + "2020": 379214.7368421052, + "2021": 386468.4210526316, + "2022": 397973.6842105263, + "2023": 408464.2105263158, + "2024": 419812.10526315786, + "2025": 431525.2631578947, + "2026": 443073.1578947368, + "2027": 454502.63157894736, + "2028": 465900.0, + "2029": 477141.05263157893, + "2030": 488118.4210526316, + "2031": 498874.7368421052, + "2032": 509463.6842105263, + "2033": 519785.2631578947, + "2034": 529807.3684210526, + "2035": 539661.0526315789, + "2036": 549443.1578947369, + "2037": 559095.7894736842, + "2038": 568645.7894736842, + "2039": 578048.4210526316, + "2040": 587454.2105263157, + "2041": 596832.6315789473, + "2042": 606125.2631578947, + "2043": 615403.6842105263, + "2044": 624667.3684210526, + "2045": 633908.947368421, + "2046": 643101.5789473684, + "2047": 652233.1578947369, + "2048": 661274.7368421053, + "2049": 670162.1052631579, + "2050": 678915.7894736842 + }, + "energy": { + "2015": 55005509.44297426, + "2016": 48268458.1214149, + "2017": 54862319.609733954, + "2018": 62562330.404419854, + "2019": 62934368.760331064, + "2020": 57633219.64759292, + "2021": 61360472.97167741, + "2022": 64515255.64354555, + "2023": 69374610.25458387, + "2024": 63006405.06562636, + "2025": 63205335.385302335, + "2026": 63309160.04276592, + "2027": 63360469.90733449, + "2028": 63386057.89915619, + "2029": 63378309.54061241, + "2030": 63352416.13293018, + "2031": 63324439.203350104, + "2032": 63283329.39176737, + "2033": 63362837.9261983, + "2034": 63409591.65553243, + "2035": 63454303.700757824, + "2036": 63501404.68374159, + "2037": 63547489.008449905, + "2038": 63592092.2754236, + "2039": 63637327.29301292, + "2040": 63687917.54760873, + "2041": 63741971.971143134, + "2042": 63791148.108466916, + "2043": 63840115.056845136, + "2044": 63890169.7877403, + "2045": 63931296.33443869, + "2046": 63967649.18939924, + "2047": 63999274.374189995, + "2048": 64025531.770637505, + "2049": 64031690.29319499, + "2050": 64033267.57784456 + } + }, + "panel replacement": { + "stock": { + "2015": 224578.42105263157, + "2016": 228486.6315789474, + "2017": 232766.02631578947, + "2018": 237009.15789473685, + "2019": 241161.2894736842, + "2020": 246489.57894736843, + "2021": 251204.47368421053, + "2022": 258682.8947368421, + "2023": 265501.7368421053, + "2024": 272877.86842105264, + "2025": 280491.4210526316, + "2026": 287997.55263157893, + "2027": 295426.7105263158, + "2028": 302835.0, + "2029": 310141.68421052635, + "2030": 317276.97368421056, + "2031": 324268.5789473684, + "2032": 331151.39473684214, + "2033": 337860.4210526316, + "2034": 344374.7894736842, + "2035": 350779.68421052635, + "2036": 357138.05263157893, + "2037": 363412.2631578947, + "2038": 369619.7631578947, + "2039": 375731.47368421056, + "2040": 381845.2368421053, + "2041": 387941.2105263158, + "2042": 393981.4210526316, + "2043": 400012.39473684214, + "2044": 406033.7894736842, + "2045": 412040.8157894737, + "2046": 418016.0263157895, + "2047": 423951.55263157893, + "2048": 429828.5789473684, + "2049": 435605.36842105264, + "2050": 441295.2631578948 + }, + "energy": { + "2015": 36326909.58624033, + "2016": 31877605.20356076, + "2017": 36232343.711322255, + "2018": 41317608.78357143, + "2019": 41563311.51143747, + "2020": 38062310.13045282, + "2021": 40523874.36065786, + "2022": 42607365.74262578, + "2023": 45816595.82503557, + "2024": 41610885.952177845, + "2025": 41742264.13247309, + "2026": 41810832.3355985, + "2027": 41844718.555905156, + "2028": 41861617.457030036, + "2029": 41856500.261986986, + "2030": 41839399.657169804, + "2031": 41820923.04634213, + "2032": 41793773.17674549, + "2033": 41846282.45028656, + "2034": 41877159.69359436, + "2035": 41906688.56153445, + "2036": 41937795.13917734, + "2037": 41968230.29220064, + "2038": 41997687.3204695, + "2039": 42027561.57144435, + "2040": 42060972.54469517, + "2041": 42096671.335168265, + "2042": 42129148.39269309, + "2043": 42161487.29700401, + "2044": 42194544.59802723, + "2045": 42221705.51988099, + "2046": 42245713.785393424, + "2047": 42266599.788271606, + "2048": 42283940.779680975, + "2049": 42288008.01029835, + "2050": 42289049.68553119 + } + }, + "panel management": { + "stock": { + "2015": 86376.31578947368, + "2016": 87879.47368421052, + "2017": 89525.3947368421, + "2018": 91157.36842105263, + "2019": 92754.34210526315, + "2020": 94803.6842105263, + "2021": 96617.1052631579, + "2022": 99493.42105263157, + "2023": 102116.05263157895, + "2024": 104953.02631578947, + "2025": 107881.31578947368, + "2026": 110768.2894736842, + "2027": 113625.65789473684, + "2028": 116475.0, + "2029": 119285.26315789473, + "2030": 122029.6052631579, + "2031": 124718.6842105263, + "2032": 127365.92105263157, + "2033": 129946.31578947368, + "2034": 132451.84210526315, + "2035": 134915.26315789472, + "2036": 137360.7894736842, + "2037": 139773.94736842104, + "2038": 142161.44736842104, + "2039": 144512.1052631579, + "2040": 146863.55263157893, + "2041": 149208.15789473683, + "2042": 151531.31578947368, + "2043": 153850.92105263157, + "2044": 156166.84210526315, + "2045": 158477.23684210525, + "2046": 160775.3947368421, + "2047": 163058.2894736842, + "2048": 165318.68421052632, + "2049": 167540.52631578947, + "2050": 169728.94736842104 + }, + "energy": { + "2015": 13846196.97078539, + "2016": 12150320.675024334, + "2017": 13810152.678943777, + "2018": 15748428.812008707, + "2019": 15842079.72823146, + "2020": 14507654.221954253, + "2021": 15445892.667664718, + "2022": 16240026.613828655, + "2023": 17463241.920380548, + "2024": 15860212.982195782, + "2025": 15910288.482224563, + "2026": 15936423.621635564, + "2027": 15949339.536760341, + "2028": 15955780.643813763, + "2029": 15953830.197400594, + "2030": 15947312.209900003, + "2031": 15940269.75030775, + "2032": 15929921.43148713, + "2033": 15949935.623515122, + "2034": 15961704.650873195, + "2035": 15972959.737707712, + "2036": 15984816.177081062, + "2037": 15996416.699349442, + "2038": 16007644.404106885, + "2039": 16019031.135542722, + "2040": 16031765.907696083, + "2041": 16045372.693688594, + "2042": 16057751.498839984, + "2043": 16070077.646150846, + "2044": 16082677.614232454, + "2045": 16093030.145680316, + "2046": 16102181.025207322, + "2047": 16110141.83753839, + "2048": 16116751.4496815, + "2049": 16118301.696506653, + "2050": 16118698.736624235 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 309092.0, - "2016": 311203.0, - "2017": 313457.0, - "2018": 314676.0, - "2019": 315973.0, - "2020": 318773.0, - "2021": 320436.0, - "2022": 322660.0, - "2023": 324577.0, - "2024": 326604.0, - "2025": 328699.0, - "2026": 330756.0, - "2027": 332797.0, - "2028": 334833.0, - "2029": 336845.0, - "2030": 338805.0, - "2031": 340717.0, - "2032": 342594.0, - "2033": 344411.0, - "2034": 346158.0, - "2035": 347873.0, - "2036": 349569.0, - "2037": 351236.0, - "2038": 352877.0, - "2039": 354485.0, - "2040": 356091.0, - "2041": 357688.0, - "2042": 359244.0, - "2043": 360774.0, - "2044": 362284.0, - "2045": 363773.0, - "2046": 365235.0, - "2047": 366668.0, - "2048": 368067.0, - "2049": 369429.0, - "2050": 370758.0 - }, - "energy": { - "2015": 27724316, - "2016": 22856550, - "2017": 23498644, - "2018": 25363274, - "2019": 26815858, - "2020": 21274526, - "2021": 20848148, - "2022": 23270320, - "2023": 24578118, - "2024": 21271992, - "2025": 21191114, - "2026": 21028198, - "2027": 20813482, - "2028": 20572536, - "2029": 20302276, - "2030": 20018568, - "2031": 19736052, - "2032": 19442574, - "2033": 19217080, - "2034": 18951810, - "2035": 18687230, - "2036": 18424038, - "2037": 18168114, - "2038": 17918188, - "2039": 17676430, - "2040": 17443468, - "2041": 17218768, - "2042": 17002752, - "2043": 16797306, - "2044": 16603753, - "2045": 16413910, - "2046": 16231398, - "2047": 16050840, - "2048": 15872540, - "2049": 15687311, - "2050": 15505753 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 154546.0, + "2016": 155601.5, + "2017": 156728.5, + "2018": 157338.0, + "2019": 157986.5, + "2020": 159386.5, + "2021": 160218.0, + "2022": 161330.0, + "2023": 162288.5, + "2024": 163302.0, + "2025": 164349.5, + "2026": 165378.0, + "2027": 166398.5, + "2028": 167416.5, + "2029": 168422.5, + "2030": 169402.5, + "2031": 170358.5, + "2032": 171297.0, + "2033": 172205.5, + "2034": 173079.0, + "2035": 173936.5, + "2036": 174784.5, + "2037": 175618.0, + "2038": 176438.5, + "2039": 177242.5, + "2040": 178045.5, + "2041": 178844.0, + "2042": 179622.0, + "2043": 180387.0, + "2044": 181142.0, + "2045": 181886.5, + "2046": 182617.5, + "2047": 183334.0, + "2048": 184033.5, + "2049": 184714.5, + "2050": 185379.0 + }, + "energy": { + "2015": 15579708.257450039, + "2016": 12844262.082852457, + "2017": 13205087.475041, + "2018": 14252918.245981898, + "2019": 15069199.33798214, + "2020": 11955242.04801069, + "2021": 11715638.486739961, + "2022": 13076780.565389054, + "2023": 13811699.013861384, + "2024": 11953818.064070946, + "2025": 11908368.587717911, + "2026": 11816817.771803437, + "2027": 11696157.89192735, + "2028": 11560758.03622669, + "2029": 11408885.147688756, + "2030": 11249455.141541637, + "2031": 11090694.981036263, + "2032": 10925774.713211443, + "2033": 10799058.125007592, + "2034": 10649989.37216789, + "2035": 10501308.365546983, + "2036": 10353407.346971996, + "2037": 10209590.588568304, + "2038": 10069144.412512908, + "2039": 9933288.25256636, + "2040": 9802375.01398287, + "2041": 9676104.614906153, + "2042": 9554714.198675817, + "2043": 9439263.60495657, + "2044": 9330496.294976613, + "2045": 9223813.823361477, + "2046": 9121251.014833262, + "2047": 9019786.258640587, + "2048": 8919590.387900138, + "2049": 8815500.758391544, + "2050": 8713474.05115714 + } + }, + "panel replacement": { + "stock": { + "2015": 154546.0, + "2016": 155601.5, + "2017": 156728.5, + "2018": 157338.0, + "2019": 157986.5, + "2020": 159386.5, + "2021": 160218.0, + "2022": 161330.0, + "2023": 162288.5, + "2024": 163302.0, + "2025": 164349.5, + "2026": 165378.0, + "2027": 166398.5, + "2028": 167416.5, + "2029": 168422.5, + "2030": 169402.5, + "2031": 170358.5, + "2032": 171297.0, + "2033": 172205.5, + "2034": 173079.0, + "2035": 173936.5, + "2036": 174784.5, + "2037": 175618.0, + "2038": 176438.5, + "2039": 177242.5, + "2040": 178045.5, + "2041": 178844.0, + "2042": 179622.0, + "2043": 180387.0, + "2044": 181142.0, + "2045": 181886.5, + "2046": 182617.5, + "2047": 183334.0, + "2048": 184033.5, + "2049": 184714.5, + "2050": 185379.0 + }, + "energy": { + "2015": 12144607.74254996, + "2016": 10012287.917147543, + "2017": 10293556.524958998, + "2018": 11110355.754018102, + "2019": 11746658.662017858, + "2020": 9319283.95198931, + "2021": 9132509.513260037, + "2022": 10193539.434610946, + "2023": 10766418.986138614, + "2024": 9318173.935929053, + "2025": 9282745.412282087, + "2026": 9211380.228196561, + "2027": 9117324.108072648, + "2028": 9011777.96377331, + "2029": 8893390.852311242, + "2030": 8769112.85845836, + "2031": 8645357.018963737, + "2032": 8516799.286788557, + "2033": 8418021.874992408, + "2034": 8301820.627832108, + "2035": 8185921.634453015, + "2036": 8070630.653028002, + "2037": 7958523.411431695, + "2038": 7849043.587487092, + "2039": 7743141.747433639, + "2040": 7641092.986017129, + "2041": 7542663.385093846, + "2042": 7448037.801324181, + "2043": 7358042.395043431, + "2044": 7273256.705023386, + "2045": 7190096.176638523, + "2046": 7110146.985166738, + "2047": 7031053.741359412, + "2048": 6952949.61209986, + "2049": 6871810.241608455, + "2050": 6792278.94884286 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 103030.66666666666, + "2016": 103734.33333333333, + "2017": 104485.66666666666, + "2018": 104892.0, + "2019": 105324.33333333333, + "2020": 106257.66666666666, + "2021": 106812.0, + "2022": 107553.33333333333, + "2023": 108192.33333333333, + "2024": 108868.0, + "2025": 109566.33333333333, + "2026": 110252.0, + "2027": 110932.33333333333, + "2028": 111611.0, + "2029": 112281.66666666666, + "2030": 112935.0, + "2031": 113572.33333333333, + "2032": 114198.0, + "2033": 114803.66666666666, + "2034": 115386.0, + "2035": 115957.66666666666, + "2036": 116523.0, + "2037": 117078.66666666666, + "2038": 117625.66666666666, + "2039": 118161.66666666666, + "2040": 118697.0, + "2041": 119229.33333333333, + "2042": 119748.0, + "2043": 120258.0, + "2044": 120761.33333333333, + "2045": 121257.66666666666, + "2046": 121745.0, + "2047": 122222.66666666666, + "2048": 122689.0, + "2049": 123143.0, + "2050": 123586.0 + }, + "energy": { + "2015": 7716744.59207066, + "2016": 6361857.894199901, + "2017": 6540577.376480402, + "2018": 7059575.697979578, + "2019": 7463885.752969874, + "2020": 5921519.70347498, + "2021": 5802842.289551481, + "2022": 6477026.016286704, + "2023": 6841036.552886446, + "2024": 5920814.393710212, + "2025": 5898302.932323122, + "2026": 5852957.1368863005, + "2027": 5793193.407031575, + "2028": 5726128.858262147, + "2029": 5650905.094636994, + "2030": 5571938.234833233, + "2031": 5493303.154524185, + "2032": 5411616.927553185, + "2033": 5348853.265320928, + "2034": 5275018.4108221335, + "2035": 5201375.609889911, + "2036": 5128119.142798846, + "2037": 5056885.639942325, + "2038": 4987321.611422457, + "2039": 4920031.051789179, + "2040": 4855188.757621923, + "2041": 4792646.096160472, + "2042": 4732520.5262527885, + "2043": 4675336.994314163, + "2044": 4621463.742183107, + "2045": 4568623.125895496, + "2046": 4517823.009168072, + "2047": 4467566.765874095, + "2048": 4417939.010918258, + "2049": 4366382.648480149, + "2050": 4315848.066683896 + } + }, + "panel replacement": { + "stock": { + "2015": 206061.3333333333, + "2016": 207468.66666666666, + "2017": 208971.3333333333, + "2018": 209784.0, + "2019": 210648.66666666666, + "2020": 212515.3333333333, + "2021": 213624.0, + "2022": 215106.66666666666, + "2023": 216384.66666666666, + "2024": 217736.0, + "2025": 219132.66666666666, + "2026": 220504.0, + "2027": 221864.66666666666, + "2028": 223222.0, + "2029": 224563.3333333333, + "2030": 225870.0, + "2031": 227144.66666666666, + "2032": 228396.0, + "2033": 229607.3333333333, + "2034": 230772.0, + "2035": 231915.3333333333, + "2036": 233046.0, + "2037": 234157.3333333333, + "2038": 235251.3333333333, + "2039": 236323.3333333333, + "2040": 237394.0, + "2041": 238458.66666666666, + "2042": 239496.0, + "2043": 240516.0, + "2044": 241522.66666666666, + "2045": 242515.3333333333, + "2046": 243490.0, + "2047": 244445.3333333333, + "2048": 245378.0, + "2049": 246286.0, + "2050": 247172.0 + }, + "energy": { + "2015": 20007571.40792934, + "2016": 16494692.105800098, + "2017": 16958066.623519596, + "2018": 18303698.30202042, + "2019": 19351972.247030124, + "2020": 15353006.296525018, + "2021": 15045305.710448518, + "2022": 16793293.983713295, + "2023": 17737081.44711355, + "2024": 15351177.606289787, + "2025": 15292811.067676878, + "2026": 15175240.863113698, + "2027": 15020288.592968423, + "2028": 14846407.141737852, + "2029": 14651370.905363005, + "2030": 14446629.765166765, + "2031": 14242748.845475813, + "2032": 14030957.072446814, + "2033": 13868226.734679071, + "2034": 13676791.589177866, + "2035": 13485854.390110089, + "2036": 13295918.857201153, + "2037": 13111228.360057674, + "2038": 12930866.388577543, + "2039": 12756398.94821082, + "2040": 12588279.242378077, + "2041": 12426121.903839527, + "2042": 12270231.47374721, + "2043": 12121969.005685836, + "2044": 11982289.257816892, + "2045": 11845286.874104504, + "2046": 11713574.990831926, + "2047": 11583273.234125905, + "2048": 11454600.989081742, + "2049": 11320928.35151985, + "2050": 11189904.933316102 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 162680.0, + "2016": 163791.05263157893, + "2017": 164977.3684210526, + "2018": 165618.94736842104, + "2019": 166301.5789473684, + "2020": 167775.26315789472, + "2021": 168650.52631578947, + "2022": 169821.05263157893, + "2023": 170830.0, + "2024": 171896.84210526315, + "2025": 172999.4736842105, + "2026": 174082.1052631579, + "2027": 175156.31578947368, + "2028": 176227.8947368421, + "2029": 177286.84210526315, + "2030": 178318.42105263157, + "2031": 179324.73684210525, + "2032": 180312.63157894736, + "2033": 181268.94736842104, + "2034": 182188.42105263157, + "2035": 183091.05263157893, + "2036": 183983.6842105263, + "2037": 184861.05263157893, + "2038": 185724.73684210525, + "2039": 186571.05263157893, + "2040": 187416.31578947368, + "2041": 188256.84210526315, + "2042": 189075.7894736842, + "2043": 189881.05263157893, + "2044": 190675.7894736842, + "2045": 191459.4736842105, + "2046": 192228.94736842104, + "2047": 192983.15789473683, + "2048": 193719.4736842105, + "2049": 194436.31578947368, + "2050": 195135.7894736842 + }, + "energy": { + "2015": 14499051.076485, + "2016": 11953343.984473169, + "2017": 12289141.4015097, + "2018": 13264291.360439118, + "2019": 14023952.648706244, + "2020": 11125989.153420705, + "2021": 10903005.242838763, + "2022": 12169734.259490853, + "2023": 12853676.471075982, + "2024": 11124663.941450542, + "2025": 11082366.982601712, + "2026": 10997166.41696191, + "2027": 10884875.882871239, + "2028": 10758867.78367504, + "2029": 10617529.272602996, + "2030": 10469157.829181004, + "2031": 10321409.7688168, + "2032": 10167928.885399347, + "2033": 10050001.755170384, + "2034": 9911272.876194283, + "2035": 9772904.848149285, + "2036": 9635262.705745403, + "2037": 9501421.526482465, + "2038": 9370717.135458296, + "2039": 9244284.382702598, + "2040": 9122451.694859907, + "2041": 9004939.804687895, + "2042": 8891969.406524131, + "2043": 8784526.826246966, + "2044": 8683303.956293857, + "2045": 8584021.313810878, + "2046": 8488572.58172777, + "2047": 8394145.737643752, + "2048": 8300899.76515746, + "2049": 8204030.117161592, + "2050": 8109080.300713659 + } + }, + "panel replacement": { + "stock": { + "2015": 105742.0, + "2016": 106464.18421052632, + "2017": 107235.28947368421, + "2018": 107652.3157894737, + "2019": 108096.02631578948, + "2020": 109053.92105263159, + "2021": 109622.84210526316, + "2022": 110383.68421052632, + "2023": 111039.5, + "2024": 111732.94736842105, + "2025": 112449.65789473684, + "2026": 113153.36842105264, + "2027": 113851.6052631579, + "2028": 114548.13157894737, + "2029": 115236.44736842105, + "2030": 115906.97368421053, + "2031": 116561.07894736843, + "2032": 117203.21052631579, + "2033": 117824.8157894737, + "2034": 118422.47368421053, + "2035": 119009.18421052632, + "2036": 119589.3947368421, + "2037": 120159.68421052632, + "2038": 120721.07894736843, + "2039": 121271.18421052632, + "2040": 121820.6052631579, + "2041": 122366.94736842105, + "2042": 122899.26315789473, + "2043": 123422.68421052632, + "2044": 123939.26315789473, + "2045": 124448.65789473684, + "2046": 124948.8157894737, + "2047": 125439.05263157895, + "2048": 125917.65789473684, + "2049": 126383.6052631579, + "2050": 126838.26315789473 + }, + "energy": { + "2015": 9575508.396805262, + "2016": 7894264.603209662, + "2017": 8116032.977532703, + "2018": 8760044.545642626, + "2019": 9261742.415810639, + "2020": 7347860.353021941, + "2021": 7200596.625425811, + "2022": 8037173.741503502, + "2023": 8488864.983600337, + "2024": 7346985.152411852, + "2025": 7319051.263326299, + "2026": 7262782.840834869, + "2027": 7188623.577142721, + "2028": 7105404.916448742, + "2029": 7012061.697473724, + "2030": 6914073.7674472155, + "2031": 6816497.533998144, + "2032": 6715135.2117220005, + "2033": 6637253.409681179, + "2034": 6545633.652049627, + "2035": 6454252.208712063, + "2036": 6363350.157026749, + "2037": 6274958.349238092, + "2038": 6188638.148891943, + "2039": 6105139.037173737, + "2040": 6024677.914629305, + "2041": 5947070.346718084, + "2042": 5872462.085080745, + "2043": 5801504.522120848, + "2044": 5734654.599593388, + "2045": 5669086.048124897, + "2046": 5606049.499684253, + "2047": 5543687.829693535, + "2048": 5482106.034595313, + "2049": 5418131.080449218, + "2050": 5355424.027423738 + } + }, + "panel management": { + "stock": { + "2015": 40670.0, + "2016": 40947.76315789473, + "2017": 41244.34210526315, + "2018": 41404.73684210526, + "2019": 41575.3947368421, + "2020": 41943.81578947368, + "2021": 42162.63157894737, + "2022": 42455.26315789473, + "2023": 42707.5, + "2024": 42974.21052631579, + "2025": 43249.868421052626, + "2026": 43520.52631578947, + "2027": 43789.07894736842, + "2028": 44056.97368421053, + "2029": 44321.71052631579, + "2030": 44579.60526315789, + "2031": 44831.18421052631, + "2032": 45078.15789473684, + "2033": 45317.23684210526, + "2034": 45547.10526315789, + "2035": 45772.76315789473, + "2036": 45995.92105263157, + "2037": 46215.26315789473, + "2038": 46431.18421052631, + "2039": 46642.76315789473, + "2040": 46854.07894736842, + "2041": 47064.21052631579, + "2042": 47268.94736842105, + "2043": 47470.26315789473, + "2044": 47668.94736842105, + "2045": 47864.868421052626, + "2046": 48057.23684210526, + "2047": 48245.789473684206, + "2048": 48429.868421052626, + "2049": 48609.07894736842, + "2050": 48783.94736842105 + }, + "energy": { + "2015": 3649756.526709735, + "2016": 3008941.4123171656, + "2017": 3093469.620957594, + "2018": 3338938.093918253, + "2019": 3530162.935483114, + "2020": 2800676.4935573507, + "2021": 2744546.1317354236, + "2022": 3063411.9990056413, + "2023": 3235576.5453236797, + "2024": 2800342.906137604, + "2025": 2789695.7540719863, + "2026": 2768248.74220322, + "2027": 2739982.539986039, + "2028": 2708263.2998762163, + "2029": 2672685.029923278, + "2030": 2635336.4033717783, + "2031": 2598144.697185053, + "2032": 2559509.90287865, + "2033": 2529824.8351484346, + "2034": 2494903.4717560867, + "2035": 2460072.9431386497, + "2036": 2425425.1372278463, + "2037": 2391734.124279442, + "2038": 2358832.7156497585, + "2039": 2327006.5801236634, + "2040": 2296338.390510785, + "2041": 2266757.8485940187, + "2042": 2238320.5083951214, + "2043": 2211274.651632184, + "2044": 2185794.4441127544, + "2045": 2160802.6380642243, + "2046": 2136775.9185879766, + "2047": 2113006.4326627096, + "2048": 2089534.2002472247, + "2049": 2065149.8023891887, + "2050": 2041248.6718626008 + } + } } }, "NGHP": { - "stock": { - "2015": 11015.0, - "2016": 11005.0, - "2017": 10996.0, - "2018": 10986.0, - "2019": 10976.0, - "2020": 10967.0, - "2021": 10957.0, - "2022": 10948.0, - "2023": 10938.0, - "2024": 10928.0, - "2025": 10919.0, - "2026": 10909.0, - "2027": 10900.0, - "2028": 10890.0, - "2029": 10881.0, - "2030": 10871.0, - "2031": 10862.0, - "2032": 10852.0, - "2033": 10843.0, - "2034": 10833.0, - "2035": 10824.0, - "2036": 10814.0, - "2037": 10805.0, - "2038": 10795.0, - "2039": 10786.0, - "2040": 10776.0, - "2041": 10767.0, - "2042": 10757.0, - "2043": 10748.0, - "2044": 10739.0, - "2045": 10729.0, - "2046": 10720.0, - "2047": 10710.0, - "2048": 10701.0, - "2049": 10692.0, - "2050": 10682.0 - }, - "energy": { - "2015": 812367, - "2016": 667899, - "2017": 684020, - "2018": 737796, - "2019": 779507, - "2020": 615581, - "2021": 602119, - "2022": 670312, - "2023": 707268, - "2024": 611191, - "2025": 607827, - "2026": 602075, - "2027": 594810, - "2028": 586800, - "2029": 577973, - "2030": 568855, - "2031": 559872, - "2032": 550657, - "2033": 541750, - "2034": 532503, - "2035": 523286, - "2036": 514126, - "2037": 505033, - "2038": 495980, - "2039": 487065, - "2040": 478253, - "2041": 469543, - "2042": 461007, - "2043": 452706, - "2044": 444674, - "2045": 436700, - "2046": 428906, - "2047": 421294, - "2048": 413873, - "2049": 406398, - "2050": 399137 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 5507.5, + "2016": 5502.5, + "2017": 5498.0, + "2018": 5493.0, + "2019": 5488.0, + "2020": 5483.5, + "2021": 5478.5, + "2022": 5474.0, + "2023": 5469.0, + "2024": 5464.0, + "2025": 5459.5, + "2026": 5454.5, + "2027": 5450.0, + "2028": 5445.0, + "2029": 5440.5, + "2030": 5435.5, + "2031": 5431.0, + "2032": 5426.0, + "2033": 5421.5, + "2034": 5416.5, + "2035": 5412.0, + "2036": 5407.0, + "2037": 5402.5, + "2038": 5397.5, + "2039": 5393.0, + "2040": 5388.0, + "2041": 5383.5, + "2042": 5378.5, + "2043": 5374.0, + "2044": 5369.5, + "2045": 5364.5, + "2046": 5360.0, + "2047": 5355.0, + "2048": 5350.5, + "2049": 5346.0, + "2050": 5341.0 + }, + "energy": { + "2015": 456510.48191702605, + "2016": 375326.53882038506, + "2017": 384385.7515641134, + "2018": 414605.23078418267, + "2019": 438044.7706857802, + "2020": 345926.3842191581, + "2021": 338361.39929538965, + "2022": 376682.52668407944, + "2023": 397449.98938225105, + "2024": 343459.4191459636, + "2025": 341569.0158415841, + "2026": 338336.6734495535, + "2027": 334254.0991313855, + "2028": 329752.87128712866, + "2029": 324792.5294417785, + "2030": 319668.6598432849, + "2031": 314620.65363542485, + "2032": 309442.2747858835, + "2033": 304436.9768571949, + "2034": 299240.61557431816, + "2035": 294061.1128226933, + "2036": 288913.641280447, + "2037": 283803.8204579967, + "2038": 278716.47767721553, + "2039": 273706.68414019316, + "2040": 268754.7715604689, + "2041": 263860.17798700114, + "2042": 259063.36389479437, + "2043": 254398.60829739412, + "2044": 249885.01753021925, + "2045": 245404.01992346472, + "2046": 241024.17350422157, + "2047": 236746.60217457326, + "2048": 232576.3634938954, + "2049": 228375.77945696408, + "2050": 224295.452942963 + } + }, + "panel replacement": { + "stock": { + "2015": 5507.5, + "2016": 5502.5, + "2017": 5498.0, + "2018": 5493.0, + "2019": 5488.0, + "2020": 5483.5, + "2021": 5478.5, + "2022": 5474.0, + "2023": 5469.0, + "2024": 5464.0, + "2025": 5459.5, + "2026": 5454.5, + "2027": 5450.0, + "2028": 5445.0, + "2029": 5440.5, + "2030": 5435.5, + "2031": 5431.0, + "2032": 5426.0, + "2033": 5421.5, + "2034": 5416.5, + "2035": 5412.0, + "2036": 5407.0, + "2037": 5402.5, + "2038": 5397.5, + "2039": 5393.0, + "2040": 5388.0, + "2041": 5383.5, + "2042": 5378.5, + "2043": 5374.0, + "2044": 5369.5, + "2045": 5364.5, + "2046": 5360.0, + "2047": 5355.0, + "2048": 5350.5, + "2049": 5346.0, + "2050": 5341.0 + }, + "energy": { + "2015": 355856.51808297395, + "2016": 292572.4611796149, + "2017": 299634.2484358865, + "2018": 323190.7692158173, + "2019": 341462.2293142198, + "2020": 269654.6157808419, + "2021": 263757.60070461035, + "2022": 293629.47331592056, + "2023": 309818.0106177489, + "2024": 267731.5808540363, + "2025": 266257.9841584158, + "2026": 263738.32655044645, + "2027": 260555.90086861447, + "2028": 257047.1287128713, + "2029": 253180.47055822145, + "2030": 249186.34015671504, + "2031": 245251.34636457512, + "2032": 241214.7252141165, + "2033": 237313.02314280506, + "2034": 233262.38442568184, + "2035": 229224.8871773067, + "2036": 225212.35871955293, + "2037": 221229.1795420033, + "2038": 217263.5223227844, + "2039": 213358.31585980684, + "2040": 209498.22843953106, + "2041": 205682.82201299883, + "2042": 201943.6361052056, + "2043": 198307.39170260585, + "2044": 194788.98246978072, + "2045": 191295.98007653526, + "2046": 187881.8264957784, + "2047": 184547.3978254267, + "2048": 181296.6365061046, + "2049": 178022.2205430359, + "2050": 174841.54705703698 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 3671.6666666666665, + "2016": 3668.333333333333, + "2017": 3665.333333333333, + "2018": 3662.0, + "2019": 3658.6666666666665, + "2020": 3655.6666666666665, + "2021": 3652.333333333333, + "2022": 3649.333333333333, + "2023": 3646.0, + "2024": 3642.6666666666665, + "2025": 3639.6666666666665, + "2026": 3636.333333333333, + "2027": 3633.333333333333, + "2028": 3630.0, + "2029": 3627.0, + "2030": 3623.6666666666665, + "2031": 3620.6666666666665, + "2032": 3617.333333333333, + "2033": 3614.333333333333, + "2034": 3611.0, + "2035": 3608.0, + "2036": 3604.6666666666665, + "2037": 3601.6666666666665, + "2038": 3598.333333333333, + "2039": 3595.333333333333, + "2040": 3592.0, + "2041": 3589.0, + "2042": 3585.6666666666665, + "2043": 3582.6666666666665, + "2044": 3579.6666666666665, + "2045": 3576.333333333333, + "2046": 3573.333333333333, + "2047": 3570.0, + "2048": 3567.0, + "2049": 3564.0, + "2050": 3560.6666666666665 + }, + "energy": { + "2015": 226113.0140785679, + "2016": 185902.0073317373, + "2017": 190389.10232693108, + "2018": 205357.03362533325, + "2019": 216966.81089377368, + "2020": 171339.89356965377, + "2021": 167592.90065201223, + "2022": 186573.63813772963, + "2023": 196859.91582784697, + "2024": 170117.98754466148, + "2025": 169181.6568230045, + "2026": 167580.6537579121, + "2027": 165558.52453887588, + "2028": 163329.03313564393, + "2029": 160872.13917605235, + "2030": 158334.24871229843, + "2031": 155833.9339463518, + "2032": 153269.0446478771, + "2033": 150789.88360810344, + "2034": 148216.0874775559, + "2035": 145650.64150207664, + "2036": 143101.06082122712, + "2037": 140570.1288200301, + "2038": 138050.3303589241, + "2039": 135568.94261113225, + "2040": 133116.22372907485, + "2041": 130691.89537424958, + "2042": 128315.99791882039, + "2043": 126005.51001142607, + "2044": 123769.89516114404, + "2045": 121550.42394399404, + "2046": 119381.05365725374, + "2047": 117262.3409779277, + "2048": 115196.7909525364, + "2049": 113116.21064802218, + "2050": 111095.19478299508 + } + }, + "panel replacement": { + "stock": { + "2015": 7343.333333333333, + "2016": 7336.666666666666, + "2017": 7330.666666666666, + "2018": 7324.0, + "2019": 7317.333333333333, + "2020": 7311.333333333333, + "2021": 7304.666666666666, + "2022": 7298.666666666666, + "2023": 7292.0, + "2024": 7285.333333333333, + "2025": 7279.333333333333, + "2026": 7272.666666666666, + "2027": 7266.666666666666, + "2028": 7260.0, + "2029": 7254.0, + "2030": 7247.333333333333, + "2031": 7241.333333333333, + "2032": 7234.666666666666, + "2033": 7228.666666666666, + "2034": 7222.0, + "2035": 7216.0, + "2036": 7209.333333333333, + "2037": 7203.333333333333, + "2038": 7196.666666666666, + "2039": 7190.666666666666, + "2040": 7184.0, + "2041": 7178.0, + "2042": 7171.333333333333, + "2043": 7165.333333333333, + "2044": 7159.333333333333, + "2045": 7152.666666666666, + "2046": 7146.666666666666, + "2047": 7140.0, + "2048": 7134.0, + "2049": 7128.0, + "2050": 7121.333333333333 + }, + "energy": { + "2015": 586253.985921432, + "2016": 481996.9926682627, + "2017": 493630.89767306886, + "2018": 532438.9663746667, + "2019": 562540.1891062263, + "2020": 444241.1064303462, + "2021": 434526.09934798774, + "2022": 483738.36186227034, + "2023": 510408.084172153, + "2024": 441073.0124553385, + "2025": 438645.34317699546, + "2026": 434494.3462420879, + "2027": 429251.4754611241, + "2028": 423470.966864356, + "2029": 417100.8608239476, + "2030": 410520.75128770154, + "2031": 404038.0660536482, + "2032": 397387.9553521229, + "2033": 390960.1163918965, + "2034": 384286.9125224441, + "2035": 377635.35849792336, + "2036": 371024.93917877285, + "2037": 364462.87117996986, + "2038": 357929.66964107583, + "2039": 351496.0573888677, + "2040": 345136.7762709251, + "2041": 338851.1046257504, + "2042": 332691.0020811796, + "2043": 326700.4899885739, + "2044": 320904.1048388559, + "2045": 315149.57605600596, + "2046": 309524.94634274626, + "2047": 304031.6590220723, + "2048": 298676.20904746355, + "2049": 293281.7893519778, + "2050": 288041.8052170049 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 5797.368421052632, + "2016": 5792.105263157894, + "2017": 5787.368421052632, + "2018": 5782.105263157894, + "2019": 5776.8421052631575, + "2020": 5772.105263157894, + "2021": 5766.8421052631575, + "2022": 5762.105263157894, + "2023": 5756.8421052631575, + "2024": 5751.578947368421, + "2025": 5746.8421052631575, + "2026": 5741.578947368421, + "2027": 5736.8421052631575, + "2028": 5731.578947368421, + "2029": 5726.8421052631575, + "2030": 5721.578947368421, + "2031": 5716.8421052631575, + "2032": 5711.578947368421, + "2033": 5706.8421052631575, + "2034": 5701.578947368421, + "2035": 5696.8421052631575, + "2036": 5691.578947368421, + "2037": 5686.8421052631575, + "2038": 5681.578947368421, + "2039": 5676.8421052631575, + "2040": 5671.578947368421, + "2041": 5666.8421052631575, + "2042": 5661.578947368421, + "2043": 5656.8421052631575, + "2044": 5652.105263157894, + "2045": 5646.8421052631575, + "2046": 5642.105263157894, + "2047": 5636.8421052631575, + "2048": 5632.105263157894, + "2049": 5627.368421052632, + "2050": 5622.105263157894 + }, + "energy": { + "2015": 424845.49035766616, + "2016": 349292.71888739313, + "2017": 357723.55636608927, + "2018": 385846.91820805706, + "2019": 407660.61847937363, + "2020": 321931.8507520154, + "2021": 314891.59678897297, + "2022": 350554.6512015234, + "2023": 369881.6178824175, + "2024": 319636.0020744225, + "2025": 317876.7230422077, + "2026": 314868.58600496064, + "2027": 311069.1917811081, + "2028": 306880.1831461378, + "2029": 302263.9060898478, + "2030": 297495.44407565816, + "2031": 292797.58333059726, + "2032": 287978.3929971077, + "2033": 283320.2781517044, + "2034": 278484.35270256957, + "2035": 273664.11642435216, + "2036": 268873.68957087805, + "2037": 264118.3018657863, + "2038": 259383.83305525122, + "2039": 254721.53443093662, + "2040": 250113.10196010538, + "2041": 245558.01267039363, + "2042": 241093.92057200332, + "2043": 236752.72697913335, + "2044": 232552.2129521569, + "2045": 228382.03132228763, + "2046": 224305.98471792327, + "2047": 220325.1190837917, + "2048": 216444.1411711682, + "2049": 212534.92275089317, + "2050": 208737.62041649624 + } + }, + "panel replacement": { + "stock": { + "2015": 3768.2894736842104, + "2016": 3764.8684210526317, + "2017": 3761.7894736842104, + "2018": 3758.3684210526317, + "2019": 3754.947368421053, + "2020": 3751.8684210526317, + "2021": 3748.447368421053, + "2022": 3745.3684210526317, + "2023": 3741.947368421053, + "2024": 3738.5263157894738, + "2025": 3735.447368421053, + "2026": 3732.0263157894738, + "2027": 3728.947368421053, + "2028": 3725.5263157894738, + "2029": 3722.447368421053, + "2030": 3719.0263157894738, + "2031": 3715.947368421053, + "2032": 3712.5263157894738, + "2033": 3709.447368421053, + "2034": 3706.0263157894738, + "2035": 3702.947368421053, + "2036": 3699.5263157894738, + "2037": 3696.447368421053, + "2038": 3693.0263157894738, + "2039": 3689.947368421053, + "2040": 3686.5263157894738, + "2041": 3683.447368421053, + "2042": 3680.0263157894738, + "2043": 3676.947368421053, + "2044": 3673.8684210526317, + "2045": 3670.447368421053, + "2046": 3667.3684210526317, + "2047": 3663.947368421053, + "2048": 3660.8684210526317, + "2049": 3657.7894736842104, + "2050": 3654.3684210526317 + }, + "energy": { + "2015": 280577.77980122215, + "2016": 230680.9835350974, + "2017": 236248.9034385099, + "2018": 254822.2215159189, + "2019": 269228.49327891367, + "2020": 212611.2339223727, + "2021": 207961.6875083947, + "2022": 231514.39279798025, + "2023": 244278.3682306775, + "2024": 211095.00239976362, + "2025": 209933.13387082124, + "2026": 207946.49065486513, + "2027": 205437.28290731277, + "2028": 202670.76479886204, + "2029": 199622.06875101003, + "2030": 196472.86624004203, + "2031": 193370.29043876703, + "2032": 190187.585773427, + "2033": 187111.259082794, + "2034": 183917.50216034157, + "2035": 180734.10672893203, + "2036": 177570.39813050398, + "2037": 174429.83019540505, + "2038": 171303.07758169665, + "2039": 168223.9878267855, + "2040": 165180.47252445493, + "2041": 162172.1862916702, + "2042": 159223.9967069342, + "2043": 156356.97213536748, + "2044": 153582.85560015196, + "2045": 150828.7712809527, + "2046": 148136.85590801077, + "2047": 145507.80024739567, + "2048": 142944.7127464203, + "2049": 140362.9745615677, + "2050": 137855.1483461544 + } + }, + "panel management": { + "stock": { + "2015": 1449.342105263158, + "2016": 1448.0263157894735, + "2017": 1446.842105263158, + "2018": 1445.5263157894735, + "2019": 1444.2105263157894, + "2020": 1443.0263157894735, + "2021": 1441.7105263157894, + "2022": 1440.5263157894735, + "2023": 1439.2105263157894, + "2024": 1437.8947368421052, + "2025": 1436.7105263157894, + "2026": 1435.3947368421052, + "2027": 1434.2105263157894, + "2028": 1432.8947368421052, + "2029": 1431.7105263157894, + "2030": 1430.3947368421052, + "2031": 1429.2105263157894, + "2032": 1427.8947368421052, + "2033": 1426.7105263157894, + "2034": 1425.3947368421052, + "2035": 1424.2105263157894, + "2036": 1422.8947368421052, + "2037": 1421.7105263157894, + "2038": 1420.3947368421052, + "2039": 1419.2105263157894, + "2040": 1417.8947368421052, + "2041": 1416.7105263157894, + "2042": 1415.3947368421052, + "2043": 1414.2105263157894, + "2044": 1413.0263157894735, + "2045": 1411.7105263157894, + "2046": 1410.5263157894735, + "2047": 1409.2105263157894, + "2048": 1408.0263157894735, + "2049": 1406.842105263158, + "2050": 1405.5263157894735 + }, + "energy": { + "2015": 106943.72984111158, + "2016": 87925.29757750941, + "2017": 90047.54019540078, + "2018": 97126.86027602396, + "2019": 102617.88824171263, + "2020": 81037.91532561183, + "2021": 79265.71570263227, + "2022": 88242.95600049631, + "2023": 93108.01388690494, + "2024": 80459.99552581387, + "2025": 80017.14308697094, + "2026": 79259.92334017415, + "2027": 78303.5253115791, + "2028": 77249.05205500011, + "2029": 76087.0251591421, + "2030": 74886.68968429974, + "2031": 73704.1262306357, + "2032": 72491.02122946523, + "2033": 71318.46276550155, + "2034": 70101.14513708882, + "2035": 68887.77684671573, + "2036": 67681.91229861791, + "2037": 66484.86793880857, + "2038": 65293.08936305207, + "2039": 64119.47774227783, + "2040": 62959.425515439616, + "2041": 61812.80103793612, + "2042": 60689.082721062434, + "2043": 59596.30088549911, + "2044": 58538.93144769107, + "2045": 57489.19739675963, + "2046": 56463.159374065915, + "2047": 55461.080668812574, + "2048": 54484.14608241149, + "2049": 53500.10268753909, + "2050": 52544.23123734932 + } + } } } } @@ -11860,16 +13756,16 @@ "2050": 0.0 }, "energy": { - "2015": 1680177.7817305026, + "2015": 1680177.7817305024, "2016": 942128.1891975161, "2017": 773616.8775325703, "2018": 635558.1101875545, "2019": 483890.24860385375, - "2020": 394544.46320233494, + "2020": 394544.463202335, "2021": 339969.52399313287, "2022": 311444.76338787813, - "2023": 201540.6323570124, - "2024": 113949.19230808894, + "2023": 201540.63235701236, + "2024": 113949.19230808892, "2025": 52131.936648384355, "2026": 14248.792466669793, "2027": 0.0, @@ -11938,12 +13834,12 @@ "2050": 2447776.0 }, "energy": { - "2015": 308671.4630493966, + "2015": 308671.4630493965, "2016": 233193.79685739966, "2017": 222884.46455751732, "2018": 217341.81636840806, "2019": 222157.80732348104, - "2020": 212701.1410417093, + "2020": 212701.14104170934, "2021": 210106.35885598828, "2022": 205327.57017554235, "2023": 213170.8145937829, @@ -12025,7 +13921,7 @@ "2021": 306997.1171508788, "2022": 337918.66643657954, "2023": 400529.5530492047, - "2024": 459232.27279425017, + "2024": 459232.2727942501, "2025": 504901.0258515564, "2026": 542828.8023668012, "2027": 565533.523047302, @@ -12095,7 +13991,7 @@ }, "energy": { "2015": 455888.5811201402, - "2016": 428072.95329333196, + "2016": 428072.953293332, "2017": 384890.4413205896, "2018": 279368.64049436664, "2019": 217069.26081096445, @@ -12173,7 +14069,7 @@ }, "energy": { "2015": 36091.17231789577, - "2016": 34345.686395189034, + "2016": 34345.68639518904, "2017": 32796.3040937351, "2018": 33191.37306103276, "2019": 32958.644681155434, @@ -12251,7 +14147,7 @@ }, "energy": { "2015": 143279.25084567856, - "2016": 137362.7015873518, + "2016": 137362.70158735182, "2017": 118813.34073969412, "2018": 111909.85555830812, "2019": 83666.95826924275, @@ -12412,8 +14308,8 @@ "2018": 9088.6669025218, "2019": 2771.259514194884, "2020": 3538.49681954104, - "2021": 1912.011830462544, - "2022": 1200.3289422593975, + "2021": 1912.0118304625437, + "2022": 1200.3289422593978, "2023": 0.0, "2024": 0.0, "2025": 0.0, @@ -12490,8 +14386,8 @@ "2018": 161602.95356407354, "2019": 145359.9456226745, "2020": 133042.29960108016, - "2021": 114021.39971118575, - "2022": 94616.19052626929, + "2021": 114021.39971118573, + "2022": 94616.19052626932, "2023": 76890.0981484183, "2024": 59824.320701259334, "2025": 41539.49256464194, @@ -12568,8 +14464,8 @@ "2018": 53.16193611233633, "2019": 51.682549159838494, "2020": 53.60364427241129, - "2021": 53.84520200690829, - "2022": 53.60684613907541, + "2021": 53.84520200690828, + "2022": 53.60684613907542, "2023": 53.3383734851189, "2024": 54.534989979663635, "2025": 55.60828164477166, @@ -12646,8 +14542,8 @@ "2018": 128945.21759729229, "2019": 144347.11231397078, "2020": 153818.5999351064, - "2021": 171631.7432563448, - "2022": 189985.8736853322, + "2021": 171631.74325634478, + "2022": 189985.87368533225, "2023": 204088.56347809653, "2024": 218918.144308761, "2025": 234745.89915371328, @@ -15440,237 +17336,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 496239.0, - "2016": 494807.0, - "2017": 493379.0, - "2018": 491955.0, - "2019": 490536.0, - "2020": 489120.0, - "2021": 487709.0, - "2022": 512320.0, - "2023": 532815.0, - "2024": 551213.0, - "2025": 569292.0, - "2026": 587258.0, - "2027": 605190.0, - "2028": 623001.0, - "2029": 640395.0, - "2030": 657156.0, - "2031": 673496.0, - "2032": 689638.0, - "2033": 705288.0, - "2034": 720324.0, - "2035": 735028.0, - "2036": 749700.0, - "2037": 764331.0, - "2038": 778979.0, - "2039": 793557.0, - "2040": 808153.0, - "2041": 822529.0, - "2042": 836627.0, - "2043": 850494.0, - "2044": 864104.0, - "2045": 877499.0, - "2046": 890678.0, - "2047": 903881.0, - "2048": 916954.0, - "2049": 929971.0, - "2050": 942952.0 - }, - "energy": { - "2015": 10509349, - "2016": 8649283, - "2017": 8859533, - "2018": 9546500, - "2019": 10071981, - "2020": 7939205, - "2021": 7747750, - "2022": 9094473, - "2023": 9940541, - "2024": 8862480, - "2025": 9076086, - "2026": 9246375, - "2027": 9390582, - "2028": 9516899, - "2029": 9620325, - "2030": 9705937, - "2031": 9783285, - "2032": 9850475, - "2033": 9958232, - "2034": 10042355, - "2035": 10120022, - "2036": 10196425, - "2037": 10271588, - "2038": 10345142, - "2039": 10418200, - "2040": 10490904, - "2041": 10560144, - "2042": 10622889, - "2043": 10680655, - "2044": 10734159, - "2045": 10779460, - "2046": 10819276, - "2047": 10856919, - "2048": 10890906, - "2049": 10916163, - "2050": 10940606 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 248119.5, + "2016": 247403.5, + "2017": 246689.5, + "2018": 245977.5, + "2019": 245268.0, + "2020": 244560.0, + "2021": 243854.5, + "2022": 256160.0, + "2023": 266407.5, + "2024": 275606.5, + "2025": 284646.0, + "2026": 293629.0, + "2027": 302595.0, + "2028": 311500.5, + "2029": 320197.5, + "2030": 328578.0, + "2031": 336748.0, + "2032": 344819.0, + "2033": 352644.0, + "2034": 360162.0, + "2035": 367514.0, + "2036": 374850.0, + "2037": 382165.5, + "2038": 389489.5, + "2039": 396778.5, + "2040": 404076.5, + "2041": 411264.5, + "2042": 418313.5, + "2043": 425247.0, + "2044": 432052.0, + "2045": 438749.5, + "2046": 445339.0, + "2047": 451940.5, + "2048": 458477.0, + "2049": 464985.5, + "2050": 471476.0 + }, + "energy": { + "2015": 5905739.618453502, + "2016": 4860473.592067059, + "2017": 4978623.798590779, + "2018": 5364665.61987487, + "2019": 5659960.215234161, + "2020": 4461444.520257547, + "2021": 4353856.183563141, + "2022": 5110648.576334811, + "2023": 5586097.370309178, + "2024": 4980279.868310757, + "2025": 5100315.982530522, + "2026": 5196010.063475672, + "2027": 5277047.337350422, + "2028": 5348031.307088623, + "2029": 5406151.655530583, + "2030": 5454261.408115167, + "2031": 5497727.197290895, + "2032": 5535484.687784729, + "2033": 5596038.846188422, + "2034": 5643311.85367187, + "2035": 5686956.905229909, + "2036": 5729891.650671202, + "2037": 5772129.576820749, + "2038": 5813463.323744153, + "2039": 5854518.342950859, + "2040": 5895374.431488792, + "2041": 5934283.921618174, + "2042": 5969543.539731518, + "2043": 6002005.20360809, + "2044": 6032071.832144809, + "2045": 6057528.776286217, + "2046": 6079903.418963736, + "2047": 6101056.942027576, + "2048": 6120155.972082851, + "2049": 6134349.169543825, + "2050": 6148084.93885683 + } + }, + "panel replacement": { + "stock": { + "2015": 248119.5, + "2016": 247403.5, + "2017": 246689.5, + "2018": 245977.5, + "2019": 245268.0, + "2020": 244560.0, + "2021": 243854.5, + "2022": 256160.0, + "2023": 266407.5, + "2024": 275606.5, + "2025": 284646.0, + "2026": 293629.0, + "2027": 302595.0, + "2028": 311500.5, + "2029": 320197.5, + "2030": 328578.0, + "2031": 336748.0, + "2032": 344819.0, + "2033": 352644.0, + "2034": 360162.0, + "2035": 367514.0, + "2036": 374850.0, + "2037": 382165.5, + "2038": 389489.5, + "2039": 396778.5, + "2040": 404076.5, + "2041": 411264.5, + "2042": 418313.5, + "2043": 425247.0, + "2044": 432052.0, + "2045": 438749.5, + "2046": 445339.0, + "2047": 451940.5, + "2048": 458477.0, + "2049": 464985.5, + "2050": 471476.0 + }, + "energy": { + "2015": 4603609.381546498, + "2016": 3788809.4079329404, + "2017": 3880909.2014092207, + "2018": 4181834.380125129, + "2019": 4412020.784765839, + "2020": 3477760.4797424525, + "2021": 3393893.8164368584, + "2022": 3983824.4236651887, + "2023": 4354443.629690822, + "2024": 3882200.1316892426, + "2025": 3975770.017469477, + "2026": 4050364.9365243274, + "2027": 4113534.662649578, + "2028": 4168867.692911377, + "2029": 4214173.344469416, + "2030": 4251675.591884833, + "2031": 4285557.802709105, + "2032": 4314990.3122152705, + "2033": 4362193.153811578, + "2034": 4399043.14632813, + "2035": 4433065.094770091, + "2036": 4466533.349328798, + "2037": 4499458.42317925, + "2038": 4531678.676255846, + "2039": 4563681.657049141, + "2040": 4595529.568511207, + "2041": 4625860.078381826, + "2042": 4653345.460268481, + "2043": 4678649.796391909, + "2044": 4702087.16785519, + "2045": 4721931.223713783, + "2046": 4739372.581036263, + "2047": 4755862.057972423, + "2048": 4770750.027917148, + "2049": 4781813.830456174, + "2050": 4792521.061143169 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 165413.0, + "2016": 164935.66666666666, + "2017": 164459.66666666666, + "2018": 163985.0, + "2019": 163512.0, + "2020": 163040.0, + "2021": 162569.66666666666, + "2022": 170773.3333333333, + "2023": 177605.0, + "2024": 183737.66666666666, + "2025": 189764.0, + "2026": 195752.66666666666, + "2027": 201730.0, + "2028": 207667.0, + "2029": 213465.0, + "2030": 219052.0, + "2031": 224498.66666666666, + "2032": 229879.3333333333, + "2033": 235096.0, + "2034": 240108.0, + "2035": 245009.3333333333, + "2036": 249900.0, + "2037": 254777.0, + "2038": 259659.66666666666, + "2039": 264519.0, + "2040": 269384.3333333333, + "2041": 274176.3333333333, + "2042": 278875.6666666666, + "2043": 283498.0, + "2044": 288034.6666666666, + "2045": 292499.6666666666, + "2046": 296892.6666666666, + "2047": 301293.6666666666, + "2048": 305651.3333333333, + "2049": 309990.3333333333, + "2050": 314317.3333333333 + }, + "energy": { + "2015": 2925156.460557339, + "2016": 2407428.4759825524, + "2017": 2465949.1460861126, + "2018": 2657158.5119792516, + "2019": 2803420.106493824, + "2020": 2209786.4289633096, + "2021": 2156497.1310100295, + "2022": 2531341.9938108707, + "2023": 2766835.2937546475, + "2024": 2466769.40965232, + "2025": 2526224.1837695194, + "2026": 2573622.1689836225, + "2027": 2613760.529381359, + "2028": 2648919.413973375, + "2029": 2677706.8519097883, + "2030": 2701535.9677666537, + "2031": 2723064.8942407095, + "2032": 2741766.458208644, + "2033": 2771759.3801984144, + "2034": 2795174.050025391, + "2035": 2816791.766481673, + "2036": 2838057.6630710773, + "2037": 2858978.4199176594, + "2038": 2879451.330114079, + "2039": 2899786.18441337, + "2040": 2920022.506882855, + "2041": 2939294.6647804556, + "2042": 2956759.0141057726, + "2043": 2972837.5160282566, + "2044": 2987729.7392540397, + "2045": 3000338.7517456515, + "2046": 3011421.0775522785, + "2047": 3021898.5737934597, + "2048": 3031358.464470319, + "2049": 3038388.460022308, + "2050": 3045191.8880334436 + } + }, + "panel replacement": { + "stock": { + "2015": 330826.0, + "2016": 329871.3333333333, + "2017": 328919.3333333333, + "2018": 327970.0, + "2019": 327024.0, + "2020": 326080.0, + "2021": 325139.3333333333, + "2022": 341546.6666666666, + "2023": 355210.0, + "2024": 367475.3333333333, + "2025": 379528.0, + "2026": 391505.3333333333, + "2027": 403460.0, + "2028": 415334.0, + "2029": 426930.0, + "2030": 438104.0, + "2031": 448997.3333333333, + "2032": 459758.6666666666, + "2033": 470192.0, + "2034": 480216.0, + "2035": 490018.6666666666, + "2036": 499800.0, + "2037": 509554.0, + "2038": 519319.3333333333, + "2039": 529038.0, + "2040": 538768.6666666666, + "2041": 548352.6666666666, + "2042": 557751.3333333333, + "2043": 566996.0, + "2044": 576069.3333333333, + "2045": 584999.3333333333, + "2046": 593785.3333333333, + "2047": 602587.3333333333, + "2048": 611302.6666666666, + "2049": 619980.6666666666, + "2050": 628634.6666666666 + }, + "energy": { + "2015": 7584192.53944266, + "2016": 6241854.524017448, + "2017": 6393583.8539138865, + "2018": 6889341.488020748, + "2019": 7268560.893506175, + "2020": 5729418.57103669, + "2021": 5591252.868989971, + "2022": 6563131.006189128, + "2023": 7173705.7062453525, + "2024": 6395710.590347679, + "2025": 6549861.816230481, + "2026": 6672752.831016377, + "2027": 6776821.47061864, + "2028": 6867979.586026624, + "2029": 6942618.148090212, + "2030": 7004401.032233345, + "2031": 7060220.10575929, + "2032": 7108708.541791356, + "2033": 7186472.619801585, + "2034": 7247180.949974609, + "2035": 7303230.233518327, + "2036": 7358367.336928922, + "2037": 7412609.58008234, + "2038": 7465690.66988592, + "2039": 7518413.815586629, + "2040": 7570881.493117144, + "2041": 7620849.335219543, + "2042": 7666129.9858942265, + "2043": 7707817.483971743, + "2044": 7746429.260745959, + "2045": 7779121.248254348, + "2046": 7807854.922447721, + "2047": 7835020.426206539, + "2048": 7859547.535529681, + "2049": 7877774.539977691, + "2050": 7895414.111966556 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 261178.42105263157, + "2016": 260424.73684210525, + "2017": 259673.15789473683, + "2018": 258923.6842105263, + "2019": 258176.84210526315, + "2020": 257431.5789473684, + "2021": 256688.94736842104, + "2022": 269642.10526315786, + "2023": 280428.947368421, + "2024": 290112.10526315786, + "2025": 299627.36842105264, + "2026": 309083.1578947368, + "2027": 318521.05263157893, + "2028": 327895.2631578947, + "2029": 337050.0, + "2030": 345871.5789473684, + "2031": 354471.5789473684, + "2032": 362967.3684210526, + "2033": 371204.2105263158, + "2034": 379117.8947368421, + "2035": 386856.84210526315, + "2036": 394578.947368421, + "2037": 402279.4736842105, + "2038": 409988.947368421, + "2039": 417661.57894736837, + "2040": 425343.6842105263, + "2041": 432910.0, + "2042": 440330.0, + "2043": 447628.4210526316, + "2044": 454791.57894736837, + "2045": 461841.57894736837, + "2046": 468777.8947368421, + "2047": 475726.84210526315, + "2048": 482607.3684210526, + "2049": 489458.4210526316, + "2050": 496290.52631578944 + }, + "energy": { + "2015": 5496099.089752352, + "2016": 4523335.976691848, + "2017": 4633290.916205268, + "2018": 4992555.67212782, + "2019": 5267367.712890968, + "2020": 4151984.806466825, + "2021": 4051859.1325332127, + "2022": 4756158.0433837855, + "2023": 5198628.225377798, + "2024": 4634832.11576173, + "2025": 4746542.150528454, + "2026": 4835598.591407413, + "2027": 4911014.867090704, + "2028": 4977075.1671835305, + "2029": 5031164.106893947, + "2030": 5075936.816913557, + "2031": 5116387.683317762, + "2032": 5151526.196449304, + "2033": 5207880.129467842, + "2034": 5251874.133637581, + "2035": 5292491.828225875, + "2036": 5332448.48574618, + "2037": 5371756.657535227, + "2038": 5410223.366790733, + "2039": 5448430.681753737, + "2040": 5486452.864499914, + "2041": 5522663.470977485, + "2042": 5555477.371951419, + "2043": 5585687.393525413, + "2044": 5613668.506884395, + "2045": 5637359.677942172, + "2046": 5658182.345583867, + "2047": 5677868.594278771, + "2048": 5695642.856011198, + "2049": 5708851.569006634, + "2050": 5721634.582497843 + } + }, + "panel replacement": { + "stock": { + "2015": 169765.97368421053, + "2016": 169276.07894736843, + "2017": 168787.55263157896, + "2018": 168300.3947368421, + "2019": 167814.94736842107, + "2020": 167330.52631578947, + "2021": 166847.81578947368, + "2022": 175267.36842105264, + "2023": 182278.81578947368, + "2024": 188572.86842105264, + "2025": 194757.7894736842, + "2026": 200904.05263157896, + "2027": 207038.68421052632, + "2028": 213131.92105263157, + "2029": 219082.5, + "2030": 224816.52631578947, + "2031": 230406.52631578947, + "2032": 235928.7894736842, + "2033": 241282.73684210528, + "2034": 246426.6315789474, + "2035": 251456.94736842107, + "2036": 256476.31578947368, + "2037": 261481.65789473685, + "2038": 266492.8157894737, + "2039": 271480.0263157895, + "2040": 276473.39473684214, + "2041": 281391.5, + "2042": 286214.5, + "2043": 290958.4736842105, + "2044": 295614.5263157895, + "2045": 300197.0263157895, + "2046": 304705.63157894736, + "2047": 309222.44736842107, + "2048": 313694.7894736842, + "2049": 318147.97368421056, + "2050": 322588.84210526315 + }, + "energy": { + "2015": 3629750.851002311, + "2016": 2987315.611063047, + "2017": 3059932.3941219435, + "2018": 3297199.1413638997, + "2019": 3478691.3638541363, + "2020": 2742066.7165046856, + "2021": 2675941.407584157, + "2022": 3141076.684309136, + "2023": 3433294.2177649024, + "2024": 3060950.23792539, + "2025": 3134726.126448951, + "2026": 3193541.058055688, + "2027": 3243347.70934974, + "2028": 3286975.4581518834, + "2029": 3322697.04390527, + "2030": 3352265.97627739, + "2031": 3378980.66325023, + "2032": 3402186.9493559483, + "2033": 3439404.389032893, + "2034": 3468459.046066251, + "2035": 3495283.91022718, + "2036": 3521672.210232169, + "2037": 3547632.235274052, + "2038": 3573036.539013001, + "2039": 3598269.532766708, + "2040": 3623380.2609261093, + "2041": 3647294.5822530915, + "2042": 3668965.640769289, + "2043": 3688917.037155402, + "2044": 3707396.4110473553, + "2045": 3723042.607905149, + "2046": 3736794.3788172677, + "2047": 3749795.6323948475, + "2048": 3761534.1655973336, + "2049": 3770257.5049063396, + "2050": 3778699.702425049 + } + }, + "panel management": { + "stock": { + "2015": 65294.60526315789, + "2016": 65106.18421052631, + "2017": 64918.289473684206, + "2018": 64730.92105263157, + "2019": 64544.21052631579, + "2020": 64357.8947368421, + "2021": 64172.23684210526, + "2022": 67410.52631578947, + "2023": 70107.23684210525, + "2024": 72528.02631578947, + "2025": 74906.84210526316, + "2026": 77270.7894736842, + "2027": 79630.26315789473, + "2028": 81973.81578947368, + "2029": 84262.5, + "2030": 86467.8947368421, + "2031": 88617.8947368421, + "2032": 90741.84210526315, + "2033": 92801.05263157895, + "2034": 94779.47368421052, + "2035": 96714.21052631579, + "2036": 98644.73684210525, + "2037": 100569.86842105263, + "2038": 102497.23684210525, + "2039": 104415.39473684209, + "2040": 106335.92105263157, + "2041": 108227.5, + "2042": 110082.5, + "2043": 111907.1052631579, + "2044": 113697.89473684209, + "2045": 115460.39473684209, + "2046": 117194.47368421052, + "2047": 118931.71052631579, + "2048": 120651.84210526315, + "2049": 122364.6052631579, + "2050": 124072.63157894736 + }, + "energy": { + "2015": 1383499.0592453363, + "2016": 1138631.4122451048, + "2017": 1166309.6896727867, + "2018": 1256745.1865082798, + "2019": 1325921.9232548946, + "2020": 1045153.4770284886, + "2021": 1019949.4598826297, + "2022": 1197238.2723070774, + "2023": 1308618.5568572986, + "2024": 1166697.646312879, + "2025": 1194817.7230225932, + "2026": 1217235.3505368978, + "2027": 1236219.4235595553, + "2028": 1252848.374664585, + "2029": 1266463.8492007821, + "2030": 1277734.2068090518, + "2031": 1287916.6534320072, + "2032": 1296761.8541947464, + "2033": 1310947.4814992636, + "2034": 1322021.8202961667, + "2035": 1332246.2615469433, + "2036": 1342304.3040216505, + "2037": 1352199.10719072, + "2038": 1361882.0941962644, + "2039": 1371499.7854795537, + "2040": 1381070.8745739756, + "2041": 1390185.9467694224, + "2042": 1398445.9872792913, + "2043": 1406050.5693191842, + "2044": 1413094.082068248, + "2045": 1419057.7141526781, + "2046": 1424299.275598864, + "2047": 1429254.77332638, + "2048": 1433728.9783914674, + "2049": 1437053.9260870249, + "2050": 1440271.7150771073 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 583305.0, - "2016": 581622.0, - "2017": 579943.0, - "2018": 578270.0, - "2019": 576601.0, - "2020": 574937.0, - "2021": 573278.0, - "2022": 571624.0, - "2023": 569974.0, - "2024": 568330.0, - "2025": 566689.0, - "2026": 565054.0, - "2027": 563424.0, - "2028": 561798.0, - "2029": 560177.0, - "2030": 558560.0, - "2031": 556948.0, - "2032": 555341.0, - "2033": 553739.0, - "2034": 552141.0, - "2035": 550548.0, - "2036": 548959.0, - "2037": 547375.0, - "2038": 545795.0, - "2039": 544220.0, - "2040": 542650.0, - "2041": 541084.0, - "2042": 539523.0, - "2043": 537966.0, - "2044": 536413.0, - "2045": 534865.0, - "2046": 533322.0, - "2047": 531783.0, - "2048": 530248.0, - "2049": 528718.0, - "2050": 527193.0 - }, - "energy": { - "2015": 17160834, - "2016": 14163548, - "2017": 14540037, - "2018": 15712132, - "2019": 16627225, - "2020": 13143338, - "2021": 12865275, - "2022": 14366930, - "2023": 15143399, - "2024": 13079852, - "2025": 12995673, - "2026": 12856761, - "2027": 12682179, - "2028": 12487636, - "2029": 12272689, - "2030": 12048617, - "2031": 11823747, - "2032": 11591107, - "2033": 11402594, - "2034": 11174234, - "2035": 10945891, - "2036": 10717813, - "2037": 10494390, - "2038": 10274591, - "2039": 10060654, - "2040": 9851784, - "2041": 9648368, - "2042": 9451420, - "2043": 9261159, - "2044": 9078224, - "2045": 8897809, - "2046": 8722084, - "2047": 8547765, - "2048": 8375265, - "2049": 8199992, - "2050": 8027835 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 291652.5, + "2016": 290811.0, + "2017": 289971.5, + "2018": 289135.0, + "2019": 288300.5, + "2020": 287468.5, + "2021": 286639.0, + "2022": 285812.0, + "2023": 284987.0, + "2024": 284165.0, + "2025": 283344.5, + "2026": 282527.0, + "2027": 281712.0, + "2028": 280899.0, + "2029": 280088.5, + "2030": 279280.0, + "2031": 278474.0, + "2032": 277670.5, + "2033": 276869.5, + "2034": 276070.5, + "2035": 275274.0, + "2036": 274479.5, + "2037": 273687.5, + "2038": 272897.5, + "2039": 272110.0, + "2040": 271325.0, + "2041": 270542.0, + "2042": 269761.5, + "2043": 268983.0, + "2044": 268206.5, + "2045": 267432.5, + "2046": 266661.0, + "2047": 265891.5, + "2048": 265124.0, + "2049": 264359.0, + "2050": 263596.5 + }, + "energy": { + "2015": 9643548.54325457, + "2016": 7959220.5531920055, + "2017": 8170788.938941869, + "2018": 8829448.945198324, + "2019": 9343686.409828098, + "2020": 7385912.480908704, + "2021": 7229654.688392151, + "2022": 8073511.279961124, + "2023": 8509848.84338213, + "2024": 7350236.457073437, + "2025": 7302931.980331652, + "2026": 7224870.237222862, + "2027": 7126763.700455566, + "2028": 7017440.058944299, + "2029": 6896650.368377574, + "2030": 6770732.8745550625, + "2031": 6644366.94380125, + "2032": 6513634.653453197, + "2033": 6407699.576723562, + "2034": 6279372.436834113, + "2035": 6151054.850112373, + "2036": 6022886.180416691, + "2037": 5897333.392820263, + "2038": 5773817.115799064, + "2039": 5653594.995784486, + "2040": 5536220.281698354, + "2041": 5421910.448593816, + "2042": 5311235.314827188, + "2043": 5204317.947676607, + "2044": 5101517.433857741, + "2045": 5000133.036664034, + "2046": 4901384.18985604, + "2047": 4803425.446212719, + "2048": 4706488.891514304, + "2049": 4607994.046577172, + "2050": 4511250.241086071 + } + }, + "panel replacement": { + "stock": { + "2015": 291652.5, + "2016": 290811.0, + "2017": 289971.5, + "2018": 289135.0, + "2019": 288300.5, + "2020": 287468.5, + "2021": 286639.0, + "2022": 285812.0, + "2023": 284987.0, + "2024": 284165.0, + "2025": 283344.5, + "2026": 282527.0, + "2027": 281712.0, + "2028": 280899.0, + "2029": 280088.5, + "2030": 279280.0, + "2031": 278474.0, + "2032": 277670.5, + "2033": 276869.5, + "2034": 276070.5, + "2035": 275274.0, + "2036": 274479.5, + "2037": 273687.5, + "2038": 272897.5, + "2039": 272110.0, + "2040": 271325.0, + "2041": 270542.0, + "2042": 269761.5, + "2043": 268983.0, + "2044": 268206.5, + "2045": 267432.5, + "2046": 266661.0, + "2047": 265891.5, + "2048": 265124.0, + "2049": 264359.0, + "2050": 263596.5 + }, + "energy": { + "2015": 7517285.456745429, + "2016": 6204327.446807994, + "2017": 6369248.06105813, + "2018": 6882683.054801676, + "2019": 7283538.590171901, + "2020": 5757425.519091296, + "2021": 5635620.311607848, + "2022": 6293418.720038875, + "2023": 6633550.156617871, + "2024": 5729615.542926563, + "2025": 5692741.019668347, + "2026": 5631890.762777137, + "2027": 5555415.299544433, + "2028": 5470195.9410557, + "2029": 5376038.631622426, + "2030": 5277884.1254449375, + "2031": 5179380.056198749, + "2032": 5077472.346546802, + "2033": 4994894.423276438, + "2034": 4894861.563165887, + "2035": 4794836.149887627, + "2036": 4694926.819583308, + "2037": 4597056.607179737, + "2038": 4500773.884200935, + "2039": 4407059.004215513, + "2040": 4315563.718301646, + "2041": 4226457.551406183, + "2042": 4140184.6851728116, + "2043": 4056841.0523233917, + "2044": 3976706.5661422582, + "2045": 3897675.9633359653, + "2046": 3820699.8101439592, + "2047": 3744339.5537872803, + "2048": 3668776.108485695, + "2049": 3591997.9534228267, + "2050": 3516584.758913928 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 194435.0, + "2016": 193874.0, + "2017": 193314.3333333333, + "2018": 192756.66666666666, + "2019": 192200.3333333333, + "2020": 191645.66666666666, + "2021": 191092.66666666666, + "2022": 190541.3333333333, + "2023": 189991.3333333333, + "2024": 189443.3333333333, + "2025": 188896.3333333333, + "2026": 188351.3333333333, + "2027": 187808.0, + "2028": 187266.0, + "2029": 186725.66666666666, + "2030": 186186.66666666666, + "2031": 185649.3333333333, + "2032": 185113.66666666666, + "2033": 184579.66666666666, + "2034": 184047.0, + "2035": 183516.0, + "2036": 182986.3333333333, + "2037": 182458.3333333333, + "2038": 181931.66666666666, + "2039": 181406.66666666666, + "2040": 180883.3333333333, + "2041": 180361.3333333333, + "2042": 179841.0, + "2043": 179322.0, + "2044": 178804.3333333333, + "2045": 178288.3333333333, + "2046": 177774.0, + "2047": 177261.0, + "2048": 176749.3333333333, + "2049": 176239.3333333333, + "2050": 175731.0 + }, + "energy": { + "2015": 4776520.833369606, + "2016": 3942260.737236338, + "2017": 4047052.1216197833, + "2018": 4373291.288445146, + "2019": 4627996.903508533, + "2020": 3658297.013829189, + "2021": 3580901.374870776, + "2022": 3998869.778506266, + "2023": 4214990.997030125, + "2024": 3640626.4156736853, + "2025": 3617196.158890581, + "2026": 3578531.600862397, + "2027": 3529938.7084580227, + "2028": 3475789.901209714, + "2029": 3415961.8751609623, + "2030": 3353594.010278941, + "2031": 3291004.0312721035, + "2032": 3226251.3621025807, + "2033": 3173780.936022997, + "2034": 3110219.555643216, + "2035": 3046662.9070179733, + "2036": 2983180.0180958337, + "2037": 2920992.7949017896, + "2038": 2859814.2704399945, + "2039": 2800267.366278542, + "2040": 2742130.8033081233, + "2041": 2685512.2985291183, + "2042": 2630694.087182835, + "2043": 2577737.125401273, + "2044": 2526819.271487386, + "2045": 2476602.8305992344, + "2046": 2427691.797286758, + "2047": 2379172.107908482, + "2048": 2331158.7162658465, + "2049": 2282373.4919563993, + "2050": 2234455.5704200445 + } + }, + "panel replacement": { + "stock": { + "2015": 388870.0, + "2016": 387748.0, + "2017": 386628.6666666666, + "2018": 385513.3333333333, + "2019": 384400.6666666666, + "2020": 383291.3333333333, + "2021": 382185.3333333333, + "2022": 381082.6666666666, + "2023": 379982.6666666666, + "2024": 378886.6666666666, + "2025": 377792.6666666666, + "2026": 376702.6666666666, + "2027": 375616.0, + "2028": 374532.0, + "2029": 373451.3333333333, + "2030": 372373.3333333333, + "2031": 371298.6666666666, + "2032": 370227.3333333333, + "2033": 369159.3333333333, + "2034": 368094.0, + "2035": 367032.0, + "2036": 365972.6666666666, + "2037": 364916.6666666666, + "2038": 363863.3333333333, + "2039": 362813.3333333333, + "2040": 361766.6666666666, + "2041": 360722.6666666666, + "2042": 359682.0, + "2043": 358644.0, + "2044": 357608.6666666666, + "2045": 356576.6666666666, + "2046": 355548.0, + "2047": 354522.0, + "2048": 353498.6666666666, + "2049": 352478.6666666666, + "2050": 351462.0 + }, + "energy": { + "2015": 12384313.166630393, + "2016": 10221287.26276366, + "2017": 10492984.878380217, + "2018": 11338840.711554853, + "2019": 11999228.096491465, + "2020": 9485040.98617081, + "2021": 9284373.625129223, + "2022": 10368060.221493734, + "2023": 10928408.002969874, + "2024": 9439225.584326314, + "2025": 9378476.841109417, + "2026": 9278229.399137603, + "2027": 9152240.291541977, + "2028": 9011846.098790286, + "2029": 8856727.124839038, + "2030": 8695022.989721058, + "2031": 8532742.968727896, + "2032": 8364855.637897419, + "2033": 8228813.063977002, + "2034": 8064014.444356783, + "2035": 7899228.092982026, + "2036": 7734632.981904166, + "2037": 7573397.20509821, + "2038": 7414776.729560005, + "2039": 7260386.633721457, + "2040": 7109653.196691876, + "2041": 6962855.701470882, + "2042": 6820725.912817164, + "2043": 6683421.874598727, + "2044": 6551404.728512614, + "2045": 6421206.169400765, + "2046": 6294392.202713241, + "2047": 6168592.892091517, + "2048": 6044106.283734153, + "2049": 5917618.5080436, + "2050": 5793379.4295799555 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 307002.63157894736, + "2016": 306116.84210526315, + "2017": 305233.1578947368, + "2018": 304352.63157894736, + "2019": 303474.2105263158, + "2020": 302598.4210526316, + "2021": 301725.2631578947, + "2022": 300854.7368421052, + "2023": 299986.31578947365, + "2024": 299121.05263157893, + "2025": 298257.36842105264, + "2026": 297396.84210526315, + "2027": 296538.947368421, + "2028": 295683.15789473685, + "2029": 294830.0, + "2030": 293978.947368421, + "2031": 293130.52631578944, + "2032": 292284.7368421052, + "2033": 291441.5789473684, + "2034": 290600.52631578944, + "2035": 289762.10526315786, + "2036": 288925.7894736842, + "2037": 288092.10526315786, + "2038": 287260.52631578944, + "2039": 286431.5789473684, + "2040": 285605.2631578947, + "2041": 284781.05263157893, + "2042": 283959.4736842105, + "2043": 283140.0, + "2044": 282322.63157894736, + "2045": 281507.8947368421, + "2046": 280695.7894736842, + "2047": 279885.7894736842, + "2048": 279077.8947368421, + "2049": 278272.63157894736, + "2050": 277470.0 + }, + "energy": { + "2015": 8974641.923756763, + "2016": 7407144.179003261, + "2017": 7604037.521321779, + "2018": 8217010.81420636, + "2019": 8695579.1636197, + "2020": 6873602.543612121, + "2021": 6728183.279184437, + "2022": 7513507.344321304, + "2023": 7919579.1727591, + "2024": 6840401.120116524, + "2025": 6796377.8294944065, + "2026": 6723730.692478053, + "2027": 6632429.131240802, + "2028": 6530688.518647416, + "2029": 6418277.17794068, + "2030": 6301093.714413206, + "2031": 6183492.918939327, + "2032": 6061828.628197818, + "2033": 5963241.5389588475, + "2034": 5843815.569934901, + "2035": 5724398.491441141, + "2036": 5605120.0006238185, + "2037": 5488275.946160527, + "2038": 5373327.143544068, + "2039": 5261444.004924887, + "2040": 5152210.767273671, + "2041": 5045829.820895255, + "2042": 4942831.459766649, + "2043": 4843330.2148355525, + "2044": 4747660.265442508, + "2045": 4653308.206406532, + "2046": 4561408.887757325, + "2047": 4470244.868251784, + "2048": 4380032.135476206, + "2049": 4288369.200335489, + "2050": 4198335.847080735 + } + }, + "panel replacement": { + "stock": { + "2015": 199551.7105263158, + "2016": 198975.94736842107, + "2017": 198401.55263157896, + "2018": 197829.2105263158, + "2019": 197258.23684210528, + "2020": 196688.97368421053, + "2021": 196121.42105263157, + "2022": 195555.57894736843, + "2023": 194991.1052631579, + "2024": 194428.68421052632, + "2025": 193867.2894736842, + "2026": 193307.94736842107, + "2027": 192750.31578947368, + "2028": 192194.05263157896, + "2029": 191639.5, + "2030": 191086.31578947368, + "2031": 190534.84210526317, + "2032": 189985.07894736843, + "2033": 189437.02631578947, + "2034": 188890.34210526317, + "2035": 188345.36842105264, + "2036": 187801.76315789475, + "2037": 187259.86842105264, + "2038": 186719.34210526317, + "2039": 186180.52631578947, + "2040": 185643.42105263157, + "2041": 185107.68421052632, + "2042": 184573.65789473685, + "2043": 184041.0, + "2044": 183509.7105263158, + "2045": 182980.13157894736, + "2046": 182452.26315789475, + "2047": 181925.76315789475, + "2048": 181400.63157894736, + "2049": 180877.2105263158, + "2050": 180355.5 + }, + "energy": { + "2015": 5927060.925982132, + "2016": 4891849.191249818, + "2017": 5021882.104624662, + "2018": 5426703.832755067, + "2019": 5742761.430185342, + "2020": 4539485.965354373, + "2021": 4443447.7225591, + "2022": 4962093.883625963, + "2023": 5230273.103245267, + "2024": 4517558.978009416, + "2025": 4488484.979526111, + "2026": 4440507.131401128, + "2027": 4380209.470426154, + "2028": 4313017.6186942775, + "2029": 4238778.5715211, + "2030": 4161387.9041557102, + "2031": 4083721.6211285796, + "2032": 4003371.7119213417, + "2033": 3938262.5198890856, + "2034": 3859390.8500706325, + "2035": 3780525.0517637706, + "2036": 3701750.7799611213, + "2037": 3624584.2661852925, + "2038": 3548669.4205274447, + "2039": 3474779.210219377, + "2040": 3402639.055748453, + "2041": 3332382.6203491255, + "2042": 3264360.1224186444, + "2043": 3198647.200841623, + "2044": 3135464.5553772743, + "2045": 3073152.275160528, + "2046": 3012459.8413768196, + "2047": 2952253.016139988, + "2048": 2892674.44264339, + "2049": 2832138.1219913946, + "2050": 2772678.0148757203 + } + }, + "panel management": { + "stock": { + "2015": 76750.65789473684, + "2016": 76529.21052631579, + "2017": 76308.2894736842, + "2018": 76088.15789473684, + "2019": 75868.55263157895, + "2020": 75649.6052631579, + "2021": 75431.31578947368, + "2022": 75213.6842105263, + "2023": 74996.57894736841, + "2024": 74780.26315789473, + "2025": 74564.34210526316, + "2026": 74349.21052631579, + "2027": 74134.73684210525, + "2028": 73920.78947368421, + "2029": 73707.5, + "2030": 73494.73684210525, + "2031": 73282.63157894736, + "2032": 73071.1842105263, + "2033": 72860.3947368421, + "2034": 72650.13157894736, + "2035": 72440.52631578947, + "2036": 72231.44736842105, + "2037": 72023.02631578947, + "2038": 71815.13157894736, + "2039": 71607.8947368421, + "2040": 71401.31578947368, + "2041": 71195.26315789473, + "2042": 70989.86842105263, + "2043": 70785.0, + "2044": 70580.65789473684, + "2045": 70376.97368421052, + "2046": 70173.94736842105, + "2047": 69971.44736842105, + "2048": 69769.47368421052, + "2049": 69568.15789473684, + "2050": 69367.5 + }, + "energy": { + "2015": 2259131.150261104, + "2016": 1864554.6297469202, + "2017": 1914117.3740535576, + "2018": 2068417.3530385701, + "2019": 2188884.406194954, + "2020": 1730249.4910335056, + "2021": 1693643.9982564615, + "2022": 1891328.7720527314, + "2023": 1993546.7239956316, + "2024": 1721891.9018740582, + "2025": 1710810.190979481, + "2026": 1692523.1761208167, + "2027": 1669540.3983330424, + "2028": 1643929.862658305, + "2029": 1615633.2505382197, + "2030": 1586135.3814310827, + "2031": 1556532.4599320916, + "2032": 1525906.6598808388, + "2033": 1501089.9411520653, + "2034": 1471027.579994465, + "2035": 1440967.4567950873, + "2036": 1410942.2194150595, + "2037": 1381529.7876541796, + "2038": 1352594.435928486, + "2039": 1324430.7848557346, + "2040": 1296934.1769778754, + "2041": 1270155.5587556192, + "2042": 1244228.4178147055, + "2043": 1219181.5843228234, + "2044": 1195099.179180217, + "2045": 1171348.5184329387, + "2046": 1148215.2708658548, + "2047": 1125267.1156082277, + "2048": 1102558.421880403, + "2049": 1079484.677673116, + "2050": 1056821.1380435443 + } + } } }, "NGHP": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } } } @@ -21506,15 +25298,15 @@ "2050": 0.0 }, "energy": { - "2015": 116673.88137837262, - "2016": 64717.55191122312, - "2017": 52354.15378494393, + "2015": 116673.88137837264, + "2016": 64717.55191122313, + "2017": 52354.15378494392, "2018": 42806.71581122168, - "2019": 32582.56890185358, + "2019": 32582.568901853574, "2020": 25451.038496143974, - "2021": 21650.376965012787, + "2021": 21650.376965012783, "2022": 19585.721121504903, - "2023": 12463.773523132599, + "2023": 12463.7735231326, "2024": 6841.5274690225915, "2025": 3000.1560595045707, "2026": 767.744913006705, @@ -21584,16 +25376,16 @@ "2050": 246232.0 }, "energy": { - "2015": 21434.58190260151, - "2016": 16192.395275363511, - "2017": 15451.296471991944, + "2015": 21434.581902601512, + "2016": 16192.395275363513, + "2017": 15451.296471991942, "2018": 15050.617285333785, - "2019": 15334.838622429812, + "2019": 15334.838622429808, "2020": 14857.17009668977, - "2021": 14748.062949054762, - "2022": 14411.71075247021, - "2023": 15010.112051230519, - "2024": 15538.002139366334, + "2021": 14748.06294905476, + "2022": 14411.710752470206, + "2023": 15010.11205123052, + "2024": 15538.00213936633, "2025": 15850.147842838885, "2026": 15512.897258076504, "2027": 14877.312496844359, @@ -21664,14 +25456,14 @@ "energy": { "2015": 2339.5367190258694, "2016": 5649.05281341337, - "2017": 7642.549743064125, + "2017": 7642.549743064124, "2018": 10305.666903444535, - "2019": 13842.59247571661, + "2019": 13842.592475716609, "2020": 17579.79140716626, - "2021": 20072.560085932455, - "2022": 21980.56812602489, - "2023": 25886.11442563688, - "2024": 29510.47039161108, + "2021": 20072.56008593245, + "2022": 21980.568126024886, + "2023": 25886.114425636883, + "2024": 29510.470391611078, "2025": 32226.69609765654, "2026": 34468.35782891679, "2027": 35835.68750315564, @@ -21744,7 +25536,7 @@ "2016": 29625.875594337045, "2017": 26417.20471895876, "2018": 19262.904474751736, - "2019": 14178.953746267924, + "2019": 14178.953746267922, "2020": 13168.507387679072, "2021": 8869.962784807192, "2022": 4844.978402925738, @@ -21822,7 +25614,7 @@ "2016": 2405.906848036726, "2017": 2301.3017433160226, "2018": 2330.4527387108515, - "2019": 2353.7131429290257, + "2019": 2353.7131429290253, "2020": 2148.7054603489937, "2021": 2176.1222345132196, "2022": 2213.7564608287867, @@ -21900,7 +25692,7 @@ "2016": 9443.001146138726, "2017": 8059.992853115256, "2018": 7256.460929825349, - "2019": 5491.259341903657, + "2019": 5491.259341903656, "2020": 4960.451008019278, "2021": 3005.915665940406, "2022": 1035.961554345375, @@ -21978,7 +25770,7 @@ "2016": 2528.216411487506, "2017": 3711.5006846099627, "2018": 5849.181856712063, - "2019": 7752.073768899397, + "2019": 7752.073768899395, "2020": 8105.336143952658, "2021": 10333.999314739183, "2022": 13065.3035819001, @@ -22058,8 +25850,8 @@ "2018": 811.1378216787588, "2019": 244.69125873081305, "2020": 314.25177186759254, - "2021": 167.40589752233595, - "2022": 105.39296821599278, + "2021": 167.40589752233598, + "2022": 105.39296821599281, "2023": 0.0, "2024": 0.0, "2025": 0.0, @@ -22136,8 +25928,8 @@ "2018": 15071.243374688001, "2019": 13595.519375264086, "2020": 12496.090520480204, - "2021": 10799.025397807509, - "2022": 9076.66583642664, + "2021": 10799.02539780751, + "2022": 9076.665836426642, "2023": 7521.368490776574, "2024": 6048.257739410464, "2025": 4478.516190778282, @@ -22214,7 +26006,7 @@ "2018": 4.833083221760623, "2019": 4.7033310450730665, "2020": 4.874527668228352, - "2021": 4.864355610313249, + "2021": 4.8643556103132495, "2022": 4.855059094836108, "2023": 4.795201382887073, "2024": 4.870517029887128, @@ -22293,7 +26085,7 @@ "2019": 12893.086034960026, "2020": 13687.783179983975, "2021": 15215.704349059843, - "2022": 16797.086136262526, + "2022": 16797.08613626253, "2023": 18014.83630784054, "2024": 19280.871743559648, "2025": 20615.506738389526, @@ -25086,237 +28878,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 58660.0, - "2016": 59462.0, - "2017": 60506.0, - "2018": 61583.0, - "2019": 62587.0, - "2020": 63549.0, - "2021": 64728.0, - "2022": 63588.0, - "2023": 62469.0, - "2024": 61369.0, - "2025": 60288.0, - "2026": 59227.0, - "2027": 58184.0, - "2028": 57160.0, - "2029": 56153.0, - "2030": 55165.0, - "2031": 54194.0, - "2032": 53239.0, - "2033": 52302.0, - "2034": 51381.0, - "2035": 50477.0, - "2036": 49588.0, - "2037": 48715.0, - "2038": 47858.0, - "2039": 47015.0, - "2040": 46187.0, - "2041": 45374.0, - "2042": 44575.0, - "2043": 43791.0, - "2044": 43020.0, - "2045": 42262.0, - "2046": 41518.0, - "2047": 40788.0, - "2048": 40069.0, - "2049": 39364.0, - "2050": 38671.0 - }, - "energy": { - "2015": 3105871, - "2016": 2575408, - "2017": 2662641, - "2018": 2896218, - "2019": 3082296, - "2020": 2451824, - "2021": 2422474, - "2022": 2649880, - "2023": 2748187, - "2024": 2329570, - "2025": 2271533, - "2026": 2205323, - "2027": 2135933, - "2028": 2066060, - "2029": 1995763, - "2030": 1926934, - "2031": 1860781, - "2032": 1796140, - "2033": 1735150, - "2034": 1676409, - "2035": 1619979, - "2036": 1565877, - "2037": 1513955, - "2038": 1464051, - "2039": 1416393, - "2040": 1370870, - "2041": 1327409, - "2042": 1285398, - "2043": 1244945, - "2044": 1206057, - "2045": 1168185, - "2046": 1131560, - "2047": 1096165, - "2048": 1061950, - "2049": 1028259, - "2050": 995755 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 29330.0, + "2016": 29731.0, + "2017": 30253.0, + "2018": 30791.5, + "2019": 31293.5, + "2020": 31774.5, + "2021": 32364.0, + "2022": 31794.0, + "2023": 31234.5, + "2024": 30684.5, + "2025": 30144.0, + "2026": 29613.5, + "2027": 29092.0, + "2028": 28580.0, + "2029": 28076.5, + "2030": 27582.5, + "2031": 27097.0, + "2032": 26619.5, + "2033": 26151.0, + "2034": 25690.5, + "2035": 25238.5, + "2036": 24794.0, + "2037": 24357.5, + "2038": 23929.0, + "2039": 23507.5, + "2040": 23093.5, + "2041": 22687.0, + "2042": 22287.5, + "2043": 21895.5, + "2044": 21510.0, + "2045": 21131.0, + "2046": 20759.0, + "2047": 20394.0, + "2048": 20034.5, + "2049": 19682.0, + "2050": 19335.5 + }, + "energy": { + "2015": 1745347.4439288098, + "2016": 1447253.2084796207, + "2017": 1496273.8837028486, + "2018": 1627532.7221770028, + "2019": 1732099.4481200266, + "2020": 1377805.050938468, + "2021": 1361311.7878636941, + "2022": 1489102.8264593328, + "2023": 1544346.547518678, + "2024": 1309104.2882828158, + "2025": 1276490.3356739355, + "2026": 1239283.557200996, + "2027": 1200289.7744153556, + "2028": 1161024.5692765594, + "2029": 1121521.0968960698, + "2030": 1082842.5686448398, + "2031": 1045667.8213812792, + "2032": 1009342.744092814, + "2033": 975069.3500577051, + "2034": 942059.7839154467, + "2035": 910348.8866306262, + "2036": 879946.211370953, + "2037": 850768.589382251, + "2038": 822724.9845957601, + "2039": 795943.5218489947, + "2040": 770361.8245763226, + "2041": 745938.8703516977, + "2042": 722330.7451375811, + "2043": 699598.13964648, + "2044": 677744.987535686, + "2045": 656462.7776832897, + "2046": 635881.3207799307, + "2047": 615991.0636578995, + "2048": 596763.9087651096, + "2049": 577831.2162181862, + "2050": 559565.5595577962 + } + }, + "panel replacement": { + "stock": { + "2015": 29330.0, + "2016": 29731.0, + "2017": 30253.0, + "2018": 30791.5, + "2019": 31293.5, + "2020": 31774.5, + "2021": 32364.0, + "2022": 31794.0, + "2023": 31234.5, + "2024": 30684.5, + "2025": 30144.0, + "2026": 29613.5, + "2027": 29092.0, + "2028": 28580.0, + "2029": 28076.5, + "2030": 27582.5, + "2031": 27097.0, + "2032": 26619.5, + "2033": 26151.0, + "2034": 25690.5, + "2035": 25238.5, + "2036": 24794.0, + "2037": 24357.5, + "2038": 23929.0, + "2039": 23507.5, + "2040": 23093.5, + "2041": 22687.0, + "2042": 22287.5, + "2043": 21895.5, + "2044": 21510.0, + "2045": 21131.0, + "2046": 20759.0, + "2047": 20394.0, + "2048": 20034.5, + "2049": 19682.0, + "2050": 19335.5 + }, + "energy": { + "2015": 1360523.55607119, + "2016": 1128154.791520379, + "2017": 1166367.1162971512, + "2018": 1268685.277822997, + "2019": 1350196.5518799732, + "2020": 1074018.9490615318, + "2021": 1061162.2121363056, + "2022": 1160777.173540667, + "2023": 1203840.4524813218, + "2024": 1020465.7117171839, + "2025": 995042.6643260645, + "2026": 966039.4427990038, + "2027": 935643.2255846444, + "2028": 905035.4307234405, + "2029": 874241.9031039301, + "2030": 844091.4313551601, + "2031": 815113.1786187207, + "2032": 786797.2559071858, + "2033": 760080.6499422948, + "2034": 734349.2160845533, + "2035": 709630.1133693737, + "2036": 685930.788629047, + "2037": 663186.4106177489, + "2038": 641326.0154042398, + "2039": 620449.4781510052, + "2040": 600508.1754236773, + "2041": 581470.1296483022, + "2042": 563067.2548624187, + "2043": 545346.86035352, + "2044": 528312.0124643139, + "2045": 511722.2223167102, + "2046": 495678.67922006926, + "2047": 480173.93634210044, + "2048": 465186.09123489034, + "2049": 450427.78378181375, + "2050": 436189.4404422037 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 19553.333333333332, + "2016": 19820.666666666664, + "2017": 20168.666666666664, + "2018": 20527.666666666664, + "2019": 20862.333333333332, + "2020": 21183.0, + "2021": 21576.0, + "2022": 21196.0, + "2023": 20823.0, + "2024": 20456.333333333332, + "2025": 20096.0, + "2026": 19742.333333333332, + "2027": 19394.666666666664, + "2028": 19053.333333333332, + "2029": 18717.666666666664, + "2030": 18388.333333333332, + "2031": 18064.666666666664, + "2032": 17746.333333333332, + "2033": 17434.0, + "2034": 17127.0, + "2035": 16825.666666666664, + "2036": 16529.333333333332, + "2037": 16238.333333333332, + "2038": 15952.666666666666, + "2039": 15671.666666666666, + "2040": 15395.666666666666, + "2041": 15124.666666666666, + "2042": 14858.333333333332, + "2043": 14597.0, + "2044": 14340.0, + "2045": 14087.333333333332, + "2046": 13839.333333333332, + "2047": 13596.0, + "2048": 13356.333333333332, + "2049": 13121.333333333332, + "2050": 12890.333333333332 + }, + "energy": { + "2015": 864483.4824029235, + "2016": 716835.205470011, + "2017": 741115.5080390662, + "2018": 806128.9803852222, + "2019": 857921.6522117633, + "2020": 682437.0200047154, + "2021": 674267.7849629105, + "2022": 737563.6304115204, + "2023": 764926.2535547817, + "2024": 648409.0247474472, + "2025": 632255.0930908464, + "2026": 613826.3008551426, + "2027": 594512.3921822007, + "2028": 575064.0460126593, + "2029": 555497.684318153, + "2030": 536339.9235449879, + "2031": 517926.99660391384, + "2032": 499934.9174782813, + "2033": 482959.052224459, + "2034": 466609.1702622558, + "2035": 450902.5285788127, + "2036": 435843.85892866855, + "2037": 421391.9672134864, + "2038": 407501.7625958975, + "2039": 394236.7062544208, + "2040": 381565.90261530364, + "2041": 369469.03296787996, + "2042": 357775.7541487567, + "2043": 346516.12671617966, + "2044": 335692.0990396648, + "2045": 325150.8632814625, + "2046": 314956.7156355986, + "2047": 305104.9243475343, + "2048": 295581.5724921559, + "2049": 286204.0700119702, + "2050": 277156.9553339862 + } + }, + "panel replacement": { + "stock": { + "2015": 39106.666666666664, + "2016": 39641.33333333333, + "2017": 40337.33333333333, + "2018": 41055.33333333333, + "2019": 41724.666666666664, + "2020": 42366.0, + "2021": 43152.0, + "2022": 42392.0, + "2023": 41646.0, + "2024": 40912.666666666664, + "2025": 40192.0, + "2026": 39484.666666666664, + "2027": 38789.33333333333, + "2028": 38106.666666666664, + "2029": 37435.33333333333, + "2030": 36776.666666666664, + "2031": 36129.33333333333, + "2032": 35492.666666666664, + "2033": 34868.0, + "2034": 34254.0, + "2035": 33651.33333333333, + "2036": 33058.666666666664, + "2037": 32476.666666666664, + "2038": 31905.333333333332, + "2039": 31343.333333333332, + "2040": 30791.333333333332, + "2041": 30249.333333333332, + "2042": 29716.666666666664, + "2043": 29194.0, + "2044": 28680.0, + "2045": 28174.666666666664, + "2046": 27678.666666666664, + "2047": 27192.0, + "2048": 26712.666666666664, + "2049": 26242.666666666664, + "2050": 25780.666666666664 + }, + "energy": { + "2015": 2241387.5175970765, + "2016": 1858572.794529989, + "2017": 1921525.4919609337, + "2018": 2090089.0196147775, + "2019": 2224374.3477882366, + "2020": 1769386.9799952845, + "2021": 1748206.2150370893, + "2022": 1912316.3695884796, + "2023": 1983260.746445218, + "2024": 1681160.9752525527, + "2025": 1639277.9069091536, + "2026": 1591496.6991448572, + "2027": 1541420.6078177993, + "2028": 1490995.9539873404, + "2029": 1440265.315681847, + "2030": 1390594.076455012, + "2031": 1342854.0033960862, + "2032": 1296205.0825217185, + "2033": 1252190.9477755409, + "2034": 1209799.829737744, + "2035": 1169076.4714211873, + "2036": 1130033.1410713315, + "2037": 1092563.0327865134, + "2038": 1056549.2374041025, + "2039": 1022156.2937455792, + "2040": 989304.0973846962, + "2041": 957939.96703212, + "2042": 927622.2458512433, + "2043": 898428.8732838202, + "2044": 870364.9009603352, + "2045": 843034.1367185374, + "2046": 816603.2843644014, + "2047": 791060.0756524657, + "2048": 766368.427507844, + "2049": 742054.9299880298, + "2050": 718598.0446660137 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 30873.684210526313, + "2016": 31295.78947368421, + "2017": 31845.263157894737, + "2018": 32412.105263157893, + "2019": 32940.52631578947, + "2020": 33446.84210526315, + "2021": 34067.368421052626, + "2022": 33467.368421052626, + "2023": 32878.42105263158, + "2024": 32299.473684210523, + "2025": 31730.526315789473, + "2026": 31172.105263157893, + "2027": 30623.15789473684, + "2028": 30084.210526315786, + "2029": 29554.210526315786, + "2030": 29034.210526315786, + "2031": 28523.15789473684, + "2032": 28020.526315789473, + "2033": 27527.36842105263, + "2034": 27042.631578947367, + "2035": 26566.842105263157, + "2036": 26098.94736842105, + "2037": 25639.473684210527, + "2038": 25188.421052631576, + "2039": 24744.736842105263, + "2040": 24308.94736842105, + "2041": 23881.052631578947, + "2042": 23460.526315789473, + "2043": 23047.894736842103, + "2044": 22642.105263157893, + "2045": 22243.15789473684, + "2046": 21851.57894736842, + "2047": 21467.36842105263, + "2048": 21088.94736842105, + "2049": 20717.894736842103, + "2050": 20353.15789473684 + }, + "energy": { + "2015": 1624284.6988893629, + "2016": 1346867.2098091827, + "2017": 1392487.658030701, + "2018": 1514641.9738772, + "2019": 1611955.6254100339, + "2020": 1282236.1931869395, + "2021": 1266886.9543059936, + "2022": 1385814.007694764, + "2023": 1437225.8518742928, + "2024": 1218300.7298087052, + "2025": 1187948.9827240896, + "2026": 1153322.9825091856, + "2027": 1117033.9301770271, + "2028": 1080492.2821930973, + "2029": 1043728.8939268667, + "2030": 1007733.2290908655, + "2031": 973137.0383007046, + "2032": 939331.5817247852, + "2033": 907435.4972495246, + "2034": 876715.5776207119, + "2035": 847204.2471249099, + "2036": 818910.3962923054, + "2037": 791756.6252130385, + "2038": 765658.2123641551, + "2039": 740734.3954446277, + "2040": 716927.1245220619, + "2041": 694198.2226138917, + "2042": 672227.6306334002, + "2043": 651071.8295958905, + "2044": 630734.4803079099, + "2045": 610928.4709416684, + "2046": 591774.6081132306, + "2047": 573264.00129241, + "2048": 555370.5018610106, + "2049": 537751.0399483035, + "2050": 520752.34623156517 + } + }, + "panel replacement": { + "stock": { + "2015": 20067.894736842107, + "2016": 20342.263157894737, + "2017": 20699.42105263158, + "2018": 21067.868421052633, + "2019": 21411.34210526316, + "2020": 21740.447368421053, + "2021": 22143.78947368421, + "2022": 21753.78947368421, + "2023": 21370.973684210527, + "2024": 20994.657894736843, + "2025": 20624.84210526316, + "2026": 20261.868421052633, + "2027": 19905.052631578947, + "2028": 19554.736842105263, + "2029": 19210.236842105263, + "2030": 18872.236842105263, + "2031": 18540.052631578947, + "2032": 18213.342105263157, + "2033": 17892.78947368421, + "2034": 17577.71052631579, + "2035": 17268.447368421053, + "2036": 16964.315789473683, + "2037": 16665.657894736843, + "2038": 16372.473684210527, + "2039": 16084.078947368422, + "2040": 15800.815789473685, + "2041": 15522.684210526317, + "2042": 15249.342105263158, + "2043": 14981.131578947368, + "2044": 14717.368421052632, + "2045": 14458.052631578948, + "2046": 14203.526315789473, + "2047": 13953.789473684212, + "2048": 13707.815789473685, + "2049": 13466.631578947368, + "2050": 13229.552631578948 + }, + "energy": { + "2015": 1072715.1515620423, + "2016": 889502.2307926171, + "2017": 919631.0290640879, + "2018": 1000304.5621748988, + "2019": 1064572.7465175071, + "2020": 846818.4138244804, + "2021": 836681.4217541897, + "2022": 915223.5961574788, + "2023": 949177.1661559138, + "2024": 804593.9562925785, + "2025": 784548.9611040448, + "2026": 761681.150372394, + "2027": 737715.0215901973, + "2028": 713582.0728022101, + "2029": 689302.6816074834, + "2030": 665530.3127077887, + "2031": 642682.1888091194, + "2032": 620356.2840590117, + "2033": 599291.3727688232, + "2034": 579003.2279238164, + "2035": 559513.2632721468, + "2036": 540827.350325405, + "2037": 522894.37239444646, + "2038": 505658.3774276393, + "2039": 489198.1127569097, + "2040": 473475.2408653988, + "2041": 458464.54879156896, + "2042": 443954.66211814526, + "2043": 429982.8822128822, + "2044": 416551.6267570231, + "2045": 403471.280464483, + "2046": 390821.6268162923, + "2047": 378596.7943008599, + "2048": 366779.5137664477, + "2049": 355143.21394225134, + "2050": 343916.8837803184 + } + }, + "panel management": { + "stock": { + "2015": 7718.421052631578, + "2016": 7823.9473684210525, + "2017": 7961.315789473684, + "2018": 8103.026315789473, + "2019": 8235.131578947368, + "2020": 8361.710526315788, + "2021": 8516.842105263157, + "2022": 8366.842105263157, + "2023": 8219.605263157895, + "2024": 8074.868421052631, + "2025": 7932.631578947368, + "2026": 7793.026315789473, + "2027": 7655.78947368421, + "2028": 7521.052631578947, + "2029": 7388.552631578947, + "2030": 7258.552631578947, + "2031": 7130.78947368421, + "2032": 7005.131578947368, + "2033": 6881.8421052631575, + "2034": 6760.657894736842, + "2035": 6641.710526315789, + "2036": 6524.736842105262, + "2037": 6409.868421052632, + "2038": 6297.105263157894, + "2039": 6186.184210526316, + "2040": 6077.236842105262, + "2041": 5970.263157894737, + "2042": 5865.131578947368, + "2043": 5761.973684210526, + "2044": 5660.526315789473, + "2045": 5560.78947368421, + "2046": 5462.894736842105, + "2047": 5366.8421052631575, + "2048": 5272.236842105262, + "2049": 5179.473684210526, + "2050": 5088.28947368421 + }, + "energy": { + "2015": 408871.1495485945, + "2016": 339038.55939819996, + "2017": 350522.31290521054, + "2018": 381271.46394790104, + "2019": 405767.62807245844, + "2020": 322769.39298857976, + "2021": 318905.62393981655, + "2022": 348842.39614775684, + "2023": 361783.9819697931, + "2024": 306675.3138987161, + "2025": 299035.0561718653, + "2026": 290318.86711842025, + "2027": 281184.0482327753, + "2028": 271985.64500469243, + "2029": 262731.4244656496, + "2030": 253670.45820134558, + "2031": 244961.7728901758, + "2032": 236452.13421620298, + "2033": 228423.12998165208, + "2034": 220690.1944554715, + "2035": 213261.48960294313, + "2036": 206139.25338228937, + "2037": 199304.0023925148, + "2038": 192734.41020820546, + "2039": 186460.49179846246, + "2040": 180467.6346125392, + "2041": 174746.22859453928, + "2042": 169215.7072484544, + "2043": 163890.28819122718, + "2044": 158770.89293506692, + "2045": 153785.24859384852, + "2046": 148963.76507047703, + "2047": 144304.20440673004, + "2048": 139799.98437254154, + "2049": 135364.74610944506, + "2050": 131085.76998811628 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 1.0, - "2027": 1.0, - "2028": 1.0, - "2029": 1.0, - "2030": 1.0, - "2031": 1.0, - "2032": 1.0, - "2033": 1.0, - "2034": 1.0, - "2035": 2.0, - "2036": 2.0, - "2037": 2.0, - "2038": 2.0, - "2039": 2.0, - "2040": 2.0, - "2041": 2.0, - "2042": 2.0, - "2043": 2.0, - "2044": 2.0, - "2045": 2.0, - "2046": 2.0, - "2047": 2.0, - "2048": 2.0, - "2049": 3.0, - "2050": 3.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.5, + "2027": 0.5, + "2028": 0.5, + "2029": 0.5, + "2030": 0.5, + "2031": 0.5, + "2032": 0.5, + "2033": 0.5, + "2034": 0.5, + "2035": 1.0, + "2036": 1.0, + "2037": 1.0, + "2038": 1.0, + "2039": 1.0, + "2040": 1.0, + "2041": 1.0, + "2042": 1.0, + "2043": 1.0, + "2044": 1.0, + "2045": 1.0, + "2046": 1.0, + "2047": 1.0, + "2048": 1.0, + "2049": 1.5, + "2050": 1.5 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.5, + "2027": 0.5, + "2028": 0.5, + "2029": 0.5, + "2030": 0.5, + "2031": 0.5, + "2032": 0.5, + "2033": 0.5, + "2034": 0.5, + "2035": 1.0, + "2036": 1.0, + "2037": 1.0, + "2038": 1.0, + "2039": 1.0, + "2040": 1.0, + "2041": 1.0, + "2042": 1.0, + "2043": 1.0, + "2044": 1.0, + "2045": 1.0, + "2046": 1.0, + "2047": 1.0, + "2048": 1.0, + "2049": 1.5, + "2050": 1.5 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.3333333333333333, + "2027": 0.3333333333333333, + "2028": 0.3333333333333333, + "2029": 0.3333333333333333, + "2030": 0.3333333333333333, + "2031": 0.3333333333333333, + "2032": 0.3333333333333333, + "2033": 0.3333333333333333, + "2034": 0.3333333333333333, + "2035": 0.6666666666666666, + "2036": 0.6666666666666666, + "2037": 0.6666666666666666, + "2038": 0.6666666666666666, + "2039": 0.6666666666666666, + "2040": 0.6666666666666666, + "2041": 0.6666666666666666, + "2042": 0.6666666666666666, + "2043": 0.6666666666666666, + "2044": 0.6666666666666666, + "2045": 0.6666666666666666, + "2046": 0.6666666666666666, + "2047": 0.6666666666666666, + "2048": 0.6666666666666666, + "2049": 1.0, + "2050": 1.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.6666666666666666, + "2027": 0.6666666666666666, + "2028": 0.6666666666666666, + "2029": 0.6666666666666666, + "2030": 0.6666666666666666, + "2031": 0.6666666666666666, + "2032": 0.6666666666666666, + "2033": 0.6666666666666666, + "2034": 0.6666666666666666, + "2035": 1.3333333333333333, + "2036": 1.3333333333333333, + "2037": 1.3333333333333333, + "2038": 1.3333333333333333, + "2039": 1.3333333333333333, + "2040": 1.3333333333333333, + "2041": 1.3333333333333333, + "2042": 1.3333333333333333, + "2043": 1.3333333333333333, + "2044": 1.3333333333333333, + "2045": 1.3333333333333333, + "2046": 1.3333333333333333, + "2047": 1.3333333333333333, + "2048": 1.3333333333333333, + "2049": 2.0, + "2050": 2.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.5263157894736842, + "2027": 0.5263157894736842, + "2028": 0.5263157894736842, + "2029": 0.5263157894736842, + "2030": 0.5263157894736842, + "2031": 0.5263157894736842, + "2032": 0.5263157894736842, + "2033": 0.5263157894736842, + "2034": 0.5263157894736842, + "2035": 1.0526315789473684, + "2036": 1.0526315789473684, + "2037": 1.0526315789473684, + "2038": 1.0526315789473684, + "2039": 1.0526315789473684, + "2040": 1.0526315789473684, + "2041": 1.0526315789473684, + "2042": 1.0526315789473684, + "2043": 1.0526315789473684, + "2044": 1.0526315789473684, + "2045": 1.0526315789473684, + "2046": 1.0526315789473684, + "2047": 1.0526315789473684, + "2048": 1.0526315789473684, + "2049": 1.5789473684210527, + "2050": 1.5789473684210527 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.34210526315789475, + "2027": 0.34210526315789475, + "2028": 0.34210526315789475, + "2029": 0.34210526315789475, + "2030": 0.34210526315789475, + "2031": 0.34210526315789475, + "2032": 0.34210526315789475, + "2033": 0.34210526315789475, + "2034": 0.34210526315789475, + "2035": 0.6842105263157895, + "2036": 0.6842105263157895, + "2037": 0.6842105263157895, + "2038": 0.6842105263157895, + "2039": 0.6842105263157895, + "2040": 0.6842105263157895, + "2041": 0.6842105263157895, + "2042": 0.6842105263157895, + "2043": 0.6842105263157895, + "2044": 0.6842105263157895, + "2045": 0.6842105263157895, + "2046": 0.6842105263157895, + "2047": 0.6842105263157895, + "2048": 0.6842105263157895, + "2049": 1.0263157894736843, + "2050": 1.0263157894736843 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.13157894736842105, + "2027": 0.13157894736842105, + "2028": 0.13157894736842105, + "2029": 0.13157894736842105, + "2030": 0.13157894736842105, + "2031": 0.13157894736842105, + "2032": 0.13157894736842105, + "2033": 0.13157894736842105, + "2034": 0.13157894736842105, + "2035": 0.2631578947368421, + "2036": 0.2631578947368421, + "2037": 0.2631578947368421, + "2038": 0.2631578947368421, + "2039": 0.2631578947368421, + "2040": 0.2631578947368421, + "2041": 0.2631578947368421, + "2042": 0.2631578947368421, + "2043": 0.2631578947368421, + "2044": 0.2631578947368421, + "2045": 0.2631578947368421, + "2046": 0.2631578947368421, + "2047": 0.2631578947368421, + "2048": 0.2631578947368421, + "2049": 0.39473684210526316, + "2050": 0.39473684210526316 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } }, "NGHP": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } } } @@ -34879,312 +40567,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3202541.1652014162, - "2017": 3188595.1730932384, - "2018": 3185728.3804387553, - "2019": 3186548.6515365294, - "2020": 2778259.442125649, - "2021": 2689039.524414114, - "2022": 2731216.22485471, - "2023": 2723871.6859731157, - "2024": 2475393.1875239722, - "2025": 2417328.982567435, - "2026": 2342230.141389764, - "2027": 2261664.6666383008, - "2028": 2179006.2795368573, - "2029": 2099415.001955974, - "2030": 2026581.0950280342, - "2031": 1959765.24602696, - "2032": 1891698.232592008, - "2033": 1828854.9139819467, - "2034": 1764238.1713341412, - "2035": 1703105.3386746715, - "2036": 1645479.0026112595, - "2037": 1587113.4690154428, - "2038": 1530714.566360318, - "2039": 1474988.9741199403, - "2040": 1422517.7276140887, - "2041": 1371134.6704821778, - "2042": 1322999.8589000043, - "2043": 1276931.1494758106, - "2044": 1233305.380946775, - "2045": 1189168.4242459764, - "2046": 1147382.111257009, - "2047": 1107405.5837183637, - "2048": 1067728.0122692022, - "2049": 1029592.7149394788, - "2050": 992441.4951882449 - }, - "stock": { - "2016": 1.9849999999999999, - "2017": 1.9169999999999998, - "2018": 1.8519999999999999, - "2019": 1.793, - "2020": 1.733, - "2021": 1.6799999999999997, - "2022": 1.6260000000000001, - "2023": 1.5739999999999998, - "2024": 1.524, - "2025": 1.4769999999999999, - "2026": 1.429, - "2027": 1.383, - "2028": 1.3379999999999999, - "2029": 1.294, - "2030": 1.2530000000000001, - "2031": 1.214, - "2032": 1.175, - "2033": 1.1400000000000001, - "2034": 1.103, - "2035": 1.068, - "2036": 1.0350000000000001, - "2037": 1.002, - "2038": 0.97, - "2039": 0.938, - "2040": 0.908, - "2041": 0.878, - "2042": 0.85, - "2043": 0.823, - "2044": 0.797, - "2045": 0.771, - "2046": 0.746, - "2047": 0.722, - "2048": 0.698, - "2049": 0.675, - "2050": 0.653 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 3800335.834798583, - "2017": 3892884.826906761, - "2018": 4115315.6195612447, - "2019": 4386216.348463471, - "2020": 4017746.557874351, - "2021": 4087430.475585885, - "2022": 4357911.775145289, - "2023": 4557499.314026885, - "2024": 4345501.812476029, - "2025": 4441661.017432565, - "2026": 4502254.858610235, - "2027": 4535154.333361699, - "2028": 4555666.720463142, - "2029": 4578070.998044025, - "2030": 4600285.9049719665, - "2031": 4631305.753973041, - "2032": 4655531.767407991, - "2033": 4668076.086018054, - "2034": 4677199.828665858, - "2035": 4678331.661325328, - "2036": 4671739.99738874, - "2037": 4667847.530984557, - "2038": 4657510.433639682, - "2039": 4644535.02588006, - "2040": 4626103.272385911, - "2041": 4609719.329517822, - "2042": 4589875.141099995, - "2043": 4568967.85052419, - "2044": 4547393.619053225, - "2045": 4524115.575754022, - "2046": 4498484.888742991, - "2047": 4471463.416281637, - "2048": 4444800.987730797, - "2049": 4414179.285060522, - "2050": 4381931.504811755 - }, - "stock": { - "2016": 2.4050000000000002, - "2017": 2.393, - "2018": 2.4509999999999996, - "2019": 2.533, - "2020": 2.5760000000000005, - "2021": 2.629, - "2022": 2.676, - "2023": 2.7220000000000004, - "2024": 2.77, - "2025": 2.813, - "2026": 2.8499999999999996, - "2027": 2.88, - "2028": 2.907, - "2029": 2.9339999999999993, - "2030": 2.9589999999999996, - "2031": 2.9859999999999998, - "2032": 3.011, - "2033": 3.0309999999999997, - "2034": 3.0469999999999997, - "2035": 3.058, - "2036": 3.064, - "2037": 3.069, - "2038": 3.07, - "2039": 3.069, - "2040": 3.0649999999999995, - "2041": 3.061, - "2042": 3.0549999999999997, - "2043": 3.048, - "2044": 3.0389999999999997, - "2045": 3.031, - "2046": 3.0200000000000005, - "2047": 3.008, - "2048": 2.996, - "2049": 2.982, - "2050": 2.9690000000000003 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -42832,312 +48215,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2746975.977672169, - "2017": 2735890.6697272304, - "2018": 2664542.882945653, - "2019": 2605311.2725172713, - "2020": 2251405.889178464, - "2021": 2142421.818276898, - "2022": 2135723.257492538, - "2023": 2096667.1991723387, - "2024": 1884104.9616115456, - "2025": 1821333.2074559375, - "2026": 1752244.396658241, - "2027": 1681307.8310709742, - "2028": 1607828.4127866982, - "2029": 1542293.524766204, - "2030": 1478432.1030242168, - "2031": 1422130.7906526094, - "2032": 1368010.6941146057, - "2033": 1312206.2704873886, - "2034": 1262517.9287789825, - "2035": 1214413.4379453806, - "2036": 1165940.1690422983, - "2037": 1123388.9882515853, - "2038": 1079404.2814592114, - "2039": 1039604.6855248271, - "2040": 997436.3043452081, - "2041": 961013.4370650569, - "2042": 922689.8564031665, - "2043": 888040.5775492823, - "2044": 854411.3140416767, - "2045": 824120.7505715938, - "2046": 792900.3166947904, - "2047": 762341.2527780876, - "2048": 735616.1678878391, - "2049": 707231.2486637463, - "2050": 680933.1346188544 - }, - "stock": { - "2016": 1.194, - "2017": 1.155, - "2018": 1.1149999999999998, - "2019": 1.081, - "2020": 1.048, - "2021": 1.0199999999999998, - "2022": 0.99, - "2023": 0.9610000000000001, - "2024": 0.932, - "2025": 0.905, - "2026": 0.879, - "2027": 0.854, - "2028": 0.8270000000000001, - "2029": 0.803, - "2030": 0.7769999999999999, - "2031": 0.7550000000000001, - "2032": 0.7330000000000001, - "2033": 0.7090000000000001, - "2034": 0.688, - "2035": 0.667, - "2036": 0.645, - "2037": 0.626, - "2038": 0.6060000000000001, - "2039": 0.5880000000000001, - "2040": 0.5680000000000001, - "2041": 0.551, - "2042": 0.532, - "2043": 0.515, - "2044": 0.498, - "2045": 0.48300000000000004, - "2046": 0.467, - "2047": 0.451, - "2048": 0.437, - "2049": 0.42200000000000004, - "2050": 0.40800000000000003 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 3615378.0223278315, - "2017": 3843150.330272769, - "2018": 4469992.117054346, - "2019": 5135455.727482729, - "2020": 5028037.110821536, - "2021": 5481933.181723102, - "2022": 6339646.742507462, - "2023": 7095059.8008276615, - "2024": 7068676.038388453, - "2025": 7542866.792544063, - "2026": 7945126.60334176, - "2027": 8291539.1689290255, - "2028": 8610293.5872133, - "2029": 8938539.475233797, - "2030": 9259613.896975784, - "2031": 9593052.209347392, - "2032": 9888640.305885393, - "2033": 10164238.72951261, - "2034": 10413817.071221018, - "2035": 10643827.56205462, - "2036": 10855268.830957701, - "2037": 11044921.011748414, - "2038": 11231480.71854079, - "2039": 11400534.314475171, - "2040": 11561858.69565479, - "2041": 11706909.562934944, - "2042": 11845660.143596834, - "2043": 11975641.422450718, - "2044": 12101527.685958326, - "2045": 12212714.249428404, - "2046": 12318538.68330521, - "2047": 12408036.747221913, - "2048": 12489956.832112161, - "2049": 12563325.751336254, - "2050": 12627462.865381146 - }, - "stock": { - "2016": 1.6389999999999998, - "2017": 1.7040000000000002, - "2018": 1.988, - "2019": 2.2800000000000002, - "2020": 2.512, - "2021": 2.812, - "2022": 3.182, - "2023": 3.5359999999999996, - "2024": 3.809, - "2025": 4.088, - "2026": 4.351000000000001, - "2027": 4.601, - "2028": 4.84, - "2029": 5.087999999999999, - "2030": 5.322, - "2031": 5.57, - "2032": 5.794, - "2033": 6.005000000000001, - "2034": 6.204000000000001, - "2035": 6.390000000000001, - "2036": 6.563, - "2037": 6.7250000000000005, - "2038": 6.876, - "2039": 7.018000000000001, - "2040": 7.15, - "2041": 7.274, - "2042": 7.390000000000001, - "2043": 7.501, - "2044": 7.605, - "2045": 7.705, - "2046": 7.798, - "2047": 7.878, - "2048": 7.9510000000000005, - "2049": 8.022, - "2050": 8.086 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -50785,312 +55863,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 639887.2784404077, - "2017": 640280.4226152524, - "2018": 643562.4961397018, - "2019": 647268.8741617012, - "2020": 565025.3095236756, - "2021": 549008.8000430105, - "2022": 561956.801620133, - "2023": 566059.2354689876, - "2024": 517913.4896780715, - "2025": 510222.40197435534, - "2026": 498906.8417525781, - "2027": 484793.7474057371, - "2028": 471645.41214394954, - "2029": 458392.9191240241, - "2030": 444901.617117389, - "2031": 435267.54164591595, - "2032": 424895.8915667067, - "2033": 415195.5016139287, - "2034": 404236.1327795101, - "2035": 391996.1173388371, - "2036": 381849.8741738774, - "2037": 371335.9508584277, - "2038": 361982.80564765533, - "2039": 351266.4123021449, - "2040": 341724.47234180284, - "2041": 333151.7838738752, - "2042": 323918.2246462745, - "2043": 315146.57991956285, - "2044": 307464.88127428695, - "2045": 299742.28578009707, - "2046": 291052.3878513736, - "2047": 284357.56147495314, - "2048": 276765.83830158383, - "2049": 268854.3023838071, - "2050": 261932.3781719858 - }, - "stock": { - "2016": 0.45300000000000007, - "2017": 0.442, - "2018": 0.43, - "2019": 0.41900000000000004, - "2020": 0.41000000000000003, - "2021": 0.398, - "2022": 0.388, - "2023": 0.38100000000000006, - "2024": 0.37200000000000005, - "2025": 0.365, - "2026": 0.356, - "2027": 0.34700000000000003, - "2028": 0.34, - "2029": 0.332, - "2030": 0.324, - "2031": 0.318, - "2032": 0.313, - "2033": 0.30700000000000005, - "2034": 0.30100000000000005, - "2035": 0.29300000000000004, - "2036": 0.28600000000000003, - "2037": 0.28, - "2038": 0.274, - "2039": 0.267, - "2040": 0.261, - "2041": 0.256, - "2042": 0.25, - "2043": 0.244, - "2044": 0.23900000000000002, - "2045": 0.234, - "2046": 0.228, - "2047": 0.22400000000000003, - "2048": 0.21900000000000003, - "2049": 0.21300000000000002, - "2050": 0.20900000000000002 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 728725.7215595925, - "2017": 750488.5773847476, - "2018": 781658.5038602981, - "2019": 816596.1258382988, - "2020": 736942.6904763242, - "2021": 744688.1999569895, - "2022": 783129.1983798669, - "2023": 813015.7645310122, - "2024": 777521.5103219284, - "2025": 798499.5980256447, - "2026": 812842.158247422, - "2027": 823776.252594263, - "2028": 832017.5878560505, - "2029": 841732.0808759759, - "2030": 853274.382882611, - "2031": 865210.458354084, - "2032": 876197.1084332933, - "2033": 884942.4983860713, - "2034": 893458.8672204901, - "2035": 902214.8826611629, - "2036": 907513.1258261228, - "2037": 912409.0491415721, - "2038": 914973.1943523446, - "2039": 918347.5876978551, - "2040": 919924.5276581972, - "2041": 921544.2161261248, - "2042": 923719.7753537257, - "2043": 925594.4200804371, - "2044": 926748.1187257131, - "2045": 927459.7142199029, - "2046": 929114.6121486264, - "2047": 928878.4385250468, - "2048": 929647.1616984162, - "2049": 930264.6976161929, - "2050": 929693.6218280143 - }, - "stock": { - "2016": 0.555, - "2017": 0.56, - "2018": 0.5670000000000001, - "2019": 0.5760000000000001, - "2020": 0.5840000000000001, - "2021": 0.591, - "2022": 0.5980000000000001, - "2023": 0.61, - "2024": 0.623, - "2025": 0.6370000000000001, - "2026": 0.647, - "2027": 0.658, - "2028": 0.669, - "2029": 0.6799999999999999, - "2030": 0.693, - "2031": 0.705, - "2032": 0.7190000000000001, - "2033": 0.729, - "2034": 0.741, - "2035": 0.751, - "2036": 0.757, - "2037": 0.766, - "2038": 0.771, - "2039": 0.777, - "2040": 0.782, - "2041": 0.788, - "2042": 0.793, - "2043": 0.797, - "2044": 0.801, - "2045": 0.8050000000000002, - "2046": 0.8090000000000002, - "2047": 0.8130000000000002, - "2048": 0.817, - "2049": 0.819, - "2050": 0.8240000000000001 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -58738,312 +63511,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1309222.7641249306, - "2017": 1315677.990575895, - "2018": 1300559.2329571017, - "2019": 1288127.4098457098, - "2020": 1114830.6949462076, - "2021": 1068331.7621380875, - "2022": 1073125.746091273, - "2023": 1068479.7157238529, - "2024": 959152.6918723469, - "2025": 928280.5576209058, - "2026": 901520.7223723516, - "2027": 866340.1727020429, - "2028": 825566.1969437522, - "2029": 792992.8014084469, - "2030": 770982.5600375175, - "2031": 739646.3235249924, - "2032": 713591.8689155979, - "2033": 686152.9637867477, - "2034": 659972.0847097692, - "2035": 637280.1417695847, - "2036": 611924.2287443352, - "2037": 584569.1620810506, - "2038": 562420.0993903958, - "2039": 544962.5561820978, - "2040": 523113.0086446668, - "2041": 501975.5909367972, - "2042": 486059.78284184553, - "2043": 471287.4470821245, - "2044": 456846.58420033415, - "2045": 438783.62094656745, - "2046": 424674.82597270684, - "2047": 410115.6204086237, - "2048": 392963.2086651257, - "2049": 384327.9653582885, - "2050": 367846.7784116097 - }, - "stock": { - "2016": 0.18500000000000003, - "2017": 0.18, - "2018": 0.174, - "2019": 0.16999999999999998, - "2020": 0.164, - "2021": 0.161, - "2022": 0.156, - "2023": 0.15300000000000002, - "2024": 0.14800000000000002, - "2025": 0.145, - "2026": 0.14200000000000002, - "2027": 0.139, - "2028": 0.135, - "2029": 0.131, - "2030": 0.129, - "2031": 0.126, - "2032": 0.123, - "2033": 0.12000000000000001, - "2034": 0.117, - "2035": 0.115, - "2036": 0.11100000000000002, - "2037": 0.10700000000000001, - "2038": 0.10400000000000001, - "2039": 0.10200000000000001, - "2040": 0.099, - "2041": 0.096, - "2042": 0.094, - "2043": 0.092, - "2044": 0.09, - "2045": 0.087, - "2046": 0.085, - "2047": 0.083, - "2048": 0.08, - "2049": 0.079, - "2050": 0.076 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 1626421.2358750692, - "2017": 1703719.009424105, - "2018": 1829723.7670428983, - "2019": 1958754.59015429, - "2020": 1819370.3050537927, - "2021": 1867754.2378619122, - "2022": 2013139.2539087276, - "2023": 2130050.2842761464, - "2024": 2066956.3081276529, - "2025": 2149455.4423790937, - "2026": 2204699.277627649, - "2027": 2254089.827297957, - "2028": 2304666.803056248, - "2029": 2350555.1985915536, - "2030": 2390337.439962482, - "2031": 2443398.676475007, - "2032": 2487362.1310844016, - "2033": 2529016.036213252, - "2034": 2566716.915290231, - "2035": 2597465.8582304153, - "2036": 2628427.771255665, - "2037": 2658944.837918949, - "2038": 2681406.900609604, - "2039": 2697588.4438179024, - "2040": 2716516.9913553335, - "2041": 2734618.4090632033, - "2042": 2747144.217158155, - "2043": 2758973.552917876, - "2044": 2771104.415799666, - "2045": 2785693.3790534325, - "2046": 2796424.174027293, - "2047": 2807950.379591376, - "2048": 2822549.7913348745, - "2049": 2827458.034641712, - "2050": 2839819.22158839 - }, - "stock": { - "2016": 0.24200000000000002, - "2017": 0.24700000000000003, - "2018": 0.261, - "2019": 0.277, - "2020": 0.28800000000000003, - "2021": 0.30400000000000005, - "2022": 0.31700000000000006, - "2023": 0.331, - "2024": 0.3470000000000001, - "2025": 0.36600000000000005, - "2026": 0.379, - "2027": 0.395, - "2028": 0.41200000000000003, - "2029": 0.42500000000000004, - "2030": 0.43800000000000006, - "2031": 0.456, - "2032": 0.47000000000000003, - "2033": 0.48500000000000004, - "2034": 0.49900000000000005, - "2035": 0.514, - "2036": 0.523, - "2037": 0.535, - "2038": 0.545, - "2039": 0.5549999999999999, - "2040": 0.565, - "2041": 0.575, - "2042": 0.5840000000000001, - "2043": 0.5920000000000001, - "2044": 0.6000000000000001, - "2045": 0.607, - "2046": 0.615, - "2047": 0.624, - "2048": 0.631, - "2049": 0.638, - "2050": 0.644 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -66691,312 +71159,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1587819.5261387834, - "2017": 1556526.0367002126, - "2018": 1531429.906560001, - "2019": 1531935.8123429571, - "2020": 1449128.9698006941, - "2021": 1392770.1534827375, - "2022": 1405757.4041170185, - "2023": 1395437.1743158263, - "2024": 1259496.3615345566, - "2025": 1230197.4702497157, - "2026": 1186063.7598106859, - "2027": 1146063.9485372207, - "2028": 1105547.8062259448, - "2029": 1063523.2084058623, - "2030": 1025962.6588761741, - "2031": 990086.2928010112, - "2032": 956776.5231987543, - "2033": 924972.3462376151, - "2034": 891355.0470167988, - "2035": 861216.9349340422, - "2036": 832854.7220687858, - "2037": 804046.6840759764, - "2038": 777670.7226795283, - "2039": 750396.3092148752, - "2040": 726340.9364911928, - "2041": 701378.6077259155, - "2042": 678890.293126932, - "2043": 658069.7119106284, - "2044": 634940.1187345275, - "2045": 614800.1182791063, - "2046": 596636.0822991674, - "2047": 575941.9586995965, - "2048": 558301.6003833524, - "2049": 542355.2850454338, - "2050": 522245.7380184194 - }, - "stock": { - "2016": 0.808, - "2017": 0.787, - "2018": 0.765, - "2019": 0.745, - "2020": 0.726, - "2021": 0.7070000000000001, - "2022": 0.6890000000000001, - "2023": 0.672, - "2024": 0.653, - "2025": 0.6390000000000001, - "2026": 0.62, - "2027": 0.605, - "2028": 0.5910000000000001, - "2029": 0.5750000000000001, - "2030": 0.56, - "2031": 0.545, - "2032": 0.532, - "2033": 0.519, - "2034": 0.505, - "2035": 0.49200000000000005, - "2036": 0.48000000000000004, - "2037": 0.467, - "2038": 0.455, - "2039": 0.442, - "2040": 0.431, - "2041": 0.419, - "2042": 0.408, - "2043": 0.39799999999999996, - "2044": 0.38599999999999995, - "2045": 0.376, - "2046": 0.367, - "2047": 0.356, - "2048": 0.347, - "2049": 0.33899999999999997, - "2050": 0.328 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 3045825.4738612166, - "2017": 3327834.9632997876, - "2018": 3614996.0934399995, - "2019": 4018037.1876570424, - "2020": 4182266.0301993066, - "2021": 4410408.846517262, - "2022": 4898807.595882982, - "2023": 5300101.825684174, - "2024": 5223164.638465444, - "2025": 5516209.529750285, - "2026": 5771335.240189314, - "2027": 5969128.05146278, - "2028": 6154344.193774055, - "2029": 6349408.791594138, - "2030": 6549714.341123826, - "2031": 6756871.70719899, - "2032": 6950275.476801246, - "2033": 7130165.653762383, - "2034": 7299460.9529832015, - "2035": 7456921.065065958, - "2036": 7600773.277931214, - "2037": 7737919.315924024, - "2038": 7862013.2773204725, - "2039": 7981266.690785125, - "2040": 8090506.063508807, - "2041": 8198904.3922740845, - "2042": 8301847.706873069, - "2043": 8402432.288089372, - "2044": 8506331.881265474, - "2045": 8602125.881720895, - "2046": 8694427.917700833, - "2047": 8788527.041300403, - "2048": 8879235.39961665, - "2049": 8963031.714954568, - "2050": 9048049.26198158 - }, - "stock": { - "2016": 1.7519999999999998, - "2017": 1.912, - "2018": 2.059, - "2019": 2.233, - "2020": 2.398, - "2021": 2.564, - "2022": 2.75, - "2023": 2.9239999999999995, - "2024": 3.1020000000000003, - "2025": 3.2840000000000003, - "2026": 3.46, - "2027": 3.614, - "2028": 3.7690000000000006, - "2029": 3.929, - "2030": 4.089, - "2031": 4.251, - "2032": 4.412, - "2033": 4.564, - "2034": 4.712000000000001, - "2035": 4.849999999999999, - "2036": 4.9830000000000005, - "2037": 5.108, - "2038": 5.228000000000001, - "2039": 5.343000000000001, - "2040": 5.454000000000001, - "2041": 5.564, - "2042": 5.667999999999999, - "2043": 5.771000000000001, - "2044": 5.872999999999999, - "2045": 5.972, - "2046": 6.068999999999999, - "2047": 6.165, - "2048": 6.261000000000001, - "2049": 6.354, - "2050": 6.446 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -74644,84 +78807,51 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 795762.7151234413, - "2017": 793279.5302117122, - "2018": 793373.6013918902, - "2019": 798298.07944091, - "2020": 676524.5267087311, - "2021": 656482.2409659934, - "2022": 669484.7204177518, - "2023": 672257.361039083, - "2024": 611680.6890536218, - "2025": 598582.203324045, - "2026": 583078.9751463752, - "2027": 566007.148521963, - "2028": 547563.6762980726, - "2029": 529430.0097741404, - "2030": 513503.39880615514, - "2031": 497837.57375200745, - "2032": 483073.35088629375, - "2033": 467505.8703879229, - "2034": 452258.3661721237, - "2035": 438583.0189523769, - "2036": 424505.90796234267, - "2037": 412271.7946551314, - "2038": 398705.3542895064, - "2039": 386854.1393548594, - "2040": 374910.2307479613, - "2041": 361668.112461834, - "2042": 348973.87923037296, - "2043": 339030.8745135509, - "2044": 327797.27311901806, - "2045": 318045.86406744615, - "2046": 308152.93125266, - "2047": 298735.39449315623, - "2048": 286852.2055038261, - "2049": 278484.13825430494, - "2050": 270393.9442691945 - }, - "stock": { - "2016": 0.499, - "2017": 0.485, - "2018": 0.46900000000000003, - "2019": 0.458, - "2020": 0.446, - "2021": 0.434, - "2022": 0.42200000000000004, - "2023": 0.41100000000000003, - "2024": 0.399, - "2025": 0.388, - "2026": 0.378, - "2027": 0.368, - "2028": 0.358, - "2029": 0.34800000000000003, - "2030": 0.339, - "2031": 0.33, - "2032": 0.321, - "2033": 0.312, - "2034": 0.303, - "2035": 0.29500000000000004, - "2036": 0.28700000000000003, - "2037": 0.28, - "2038": 0.272, - "2039": 0.265, - "2040": 0.258, - "2041": 0.25, - "2042": 0.24200000000000002, - "2043": 0.23600000000000002, - "2044": 0.229, - "2045": 0.22300000000000003, - "2046": 0.21700000000000003, - "2047": 0.21100000000000002, - "2048": 0.203, - "2049": 0.198, - "2050": 0.193 - } + "supply": {} + }, + "cooling": { + "demand": { + "windows conduction": { + "energy": { + "2016": -0.0, + "2017": -0.0, + "2018": -0.0, + "2019": -0.0, + "2020": -0.0, + "2021": -0.0, + "2022": -0.0, + "2023": -0.0, + "2024": -0.0, + "2025": -0.0, + "2026": -0.0, + "2027": -0.0, + "2028": -0.0, + "2029": -0.0, + "2030": -0.0, + "2031": -0.0, + "2032": -0.0, + "2033": -0.0, + "2034": -0.0, + "2035": -0.0, + "2036": -0.0, + "2037": -0.0, + "2038": -0.0, + "2039": -0.0, + "2040": -0.0, + "2041": -0.0, + "2042": -0.0, + "2043": -0.0, + "2044": -0.0, + "2045": -0.0, + "2046": -0.0, + "2047": -0.0, + "2048": -0.0, + "2049": -0.0, + "2050": -0.0 + }, + "stock": "NA" }, - "gas_eng-driven_RTHP-heat": { + "windows solar": { "energy": { "2016": 0.0, "2017": 0.0, @@ -74759,322 +78889,50 @@ "2049": 0.0, "2050": 0.0 }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 1192559.2848765587, - "2017": 1296281.4697882875, - "2018": 1413139.39860811, - "2019": 1541078.9205590899, - "2020": 1402884.473291269, - "2021": 1454995.7590340066, - "2022": 1573648.279582248, - "2023": 1675291.638960917, - "2024": 1622519.310946378, - "2025": 1692575.796675955, - "2026": 1747095.0248536249, - "2027": 1791404.851478037, - "2028": 1831427.3237019277, - "2029": 1873053.9902258595, - "2030": 1915117.601193845, - "2031": 1962824.4262479926, - "2032": 2005340.6491137063, - "2033": 2045069.1296120768, - "2034": 2081446.633827876, - "2035": 2113450.981047623, - "2036": 2143000.092037657, - "2037": 2167955.2053448684, - "2038": 2191645.645710494, - "2039": 2211918.8606451405, - "2040": 2231530.7692520386, - "2041": 2252288.8875381663, - "2042": 2271682.120769627, - "2043": 2288089.125486449, - "2044": 2305364.726880982, - "2045": 2319565.135932554, - "2046": 2333356.0687473407, - "2047": 2346369.605506844, - "2048": 2361582.7944961744, - "2049": 2371760.861745695, - "2050": 2380670.0557308057 - }, - "stock": { - "2016": 0.794, - "2017": 0.8460000000000001, - "2018": 0.8960000000000001, - "2019": 0.9520000000000002, - "2020": 0.9990000000000001, - "2021": 1.0419999999999998, - "2022": 1.079, - "2023": 1.1159999999999999, - "2024": 1.1560000000000001, - "2025": 1.1999999999999997, - "2026": 1.2400000000000002, - "2027": 1.2759999999999998, - "2028": 1.313, - "2029": 1.351, - "2030": 1.388, - "2031": 1.429, - "2032": 1.465, - "2033": 1.501, - "2034": 1.534, - "2035": 1.564, - "2036": 1.5939999999999999, - "2037": 1.6199999999999999, - "2038": 1.645, - "2039": 1.667, - "2040": 1.6879999999999997, - "2041": 1.71, - "2042": 1.7299999999999998, - "2043": 1.7479999999999998, - "2044": 1.7659999999999998, - "2045": 1.782, - "2046": 1.799, - "2047": 1.8129999999999997, - "2048": 1.827, - "2049": 1.842, - "2050": 1.855 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } - }, - "cooling": { - "demand": { - "windows conduction": { - "energy": { - "2016": -0.0, - "2017": -0.0, - "2018": -0.0, - "2019": -0.0, - "2020": -0.0, - "2021": -0.0, - "2022": -0.0, - "2023": -0.0, - "2024": -0.0, - "2025": -0.0, - "2026": -0.0, - "2027": -0.0, - "2028": -0.0, - "2029": -0.0, - "2030": -0.0, - "2031": -0.0, - "2032": -0.0, - "2033": -0.0, - "2034": -0.0, - "2035": -0.0, - "2036": -0.0, - "2037": -0.0, - "2038": -0.0, - "2039": -0.0, - "2040": -0.0, - "2041": -0.0, - "2042": -0.0, - "2043": -0.0, - "2044": -0.0, - "2045": -0.0, - "2046": -0.0, - "2047": -0.0, - "2048": -0.0, - "2049": -0.0, - "2050": -0.0 - }, - "stock": "NA" - }, - "windows solar": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": "NA" - }, - "wall": { - "energy": { - "2016": -0.0, - "2017": -0.0, - "2018": -0.0, - "2019": -0.0, - "2020": -0.0, - "2021": -0.0, - "2022": -0.0, - "2023": -0.0, - "2024": -0.0, - "2025": -0.0, - "2026": -0.0, - "2027": -0.0, - "2028": -0.0, - "2029": -0.0, - "2030": -0.0, - "2031": -0.0, - "2032": -0.0, - "2033": -0.0, - "2034": -0.0, - "2035": -0.0, - "2036": -0.0, - "2037": -0.0, - "2038": -0.0, - "2039": -0.0, - "2040": -0.0, - "2041": -0.0, - "2042": -0.0, - "2043": -0.0, - "2044": -0.0, - "2045": -0.0, - "2046": -0.0, - "2047": -0.0, - "2048": -0.0, - "2049": -0.0, - "2050": -0.0 - }, - "stock": "NA" - }, - "roof": { - "energy": { + "stock": "NA" + }, + "wall": { + "energy": { + "2016": -0.0, + "2017": -0.0, + "2018": -0.0, + "2019": -0.0, + "2020": -0.0, + "2021": -0.0, + "2022": -0.0, + "2023": -0.0, + "2024": -0.0, + "2025": -0.0, + "2026": -0.0, + "2027": -0.0, + "2028": -0.0, + "2029": -0.0, + "2030": -0.0, + "2031": -0.0, + "2032": -0.0, + "2033": -0.0, + "2034": -0.0, + "2035": -0.0, + "2036": -0.0, + "2037": -0.0, + "2038": -0.0, + "2039": -0.0, + "2040": -0.0, + "2041": -0.0, + "2042": -0.0, + "2043": -0.0, + "2044": -0.0, + "2045": -0.0, + "2046": -0.0, + "2047": -0.0, + "2048": -0.0, + "2049": -0.0, + "2050": -0.0 + }, + "stock": "NA" + }, + "roof": { + "energy": { "2016": 0.0, "2017": 0.0, "2018": 0.0, @@ -82594,315 +86452,10 @@ "2049": 0.0, "2050": 0.0 }, - "stock": "NA" - } - }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 5421504.124213844, - "2017": 5468681.485290487, - "2018": 5550357.555474786, - "2019": 5630709.95920611, - "2020": 4976809.791556295, - "2021": 4894183.072280393, - "2022": 5049431.231192676, - "2023": 5119524.398291643, - "2024": 4732383.730347776, - "2025": 4701213.561326592, - "2026": 4635124.977796068, - "2027": 4554648.863778199, - "2028": 4467094.340170685, - "2029": 4383118.116195429, - "2030": 4312121.658848128, - "2031": 4240251.097395057, - "2032": 4171474.140445911, - "2033": 4094540.613345978, - "2034": 4021865.947195467, - "2035": 3946353.6212455384, - "2036": 3872984.3603050597, - "2037": 3798721.229645159, - "2038": 3714605.9212992066, - "2039": 3637473.9472233877, - "2040": 3561629.0641945535, - "2041": 3490703.3579246644, - "2042": 3415201.70236132, - "2043": 3343409.048149894, - "2044": 3274940.0974898566, - "2045": 3208114.411852997, - "2046": 3140511.516679137, - "2047": 3076924.534652469, - "2048": 3017153.2743777297, - "2049": 2956236.304171324, - "2050": 2897653.079089743 - }, - "stock": { - "2016": 1.4, - "2017": 1.3679999999999999, - "2018": 1.337, - "2019": 1.311, - "2020": 1.2839999999999998, - "2021": 1.2599999999999998, - "2022": 1.235, - "2023": 1.21, - "2024": 1.187, - "2025": 1.165, - "2026": 1.142, - "2027": 1.119, - "2028": 1.097, - "2029": 1.074, - "2030": 1.054, - "2031": 1.033, - "2032": 1.014, - "2033": 0.992, - "2034": 0.972, - "2035": 0.9510000000000001, - "2036": 0.931, - "2037": 0.912, - "2038": 0.89, - "2039": 0.8700000000000001, - "2040": 0.8500000000000001, - "2041": 0.8320000000000001, - "2042": 0.812, - "2043": 0.793, - "2044": 0.774, - "2045": 0.756, - "2046": 0.737, - "2047": 0.72, - "2048": 0.7030000000000001, - "2049": 0.6859999999999999, - "2050": 0.6699999999999999 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 6457147.875786158, - "2017": 6701602.514709515, - "2018": 6997447.444525214, - "2019": 7291562.04079389, - "2020": 6631213.208443704, - "2021": 6718701.927719607, - "2022": 7149048.768807322, - "2023": 7454364.601708358, - "2024": 7083002.269652224, - "2025": 7240550.438673408, - "2026": 7345222.022203932, - "2027": 7410033.136221799, - "2028": 7465131.659829315, - "2029": 7529945.883804572, - "2030": 7597991.341151873, - "2031": 7676613.902604942, - "2032": 7739396.85955409, - "2033": 7799034.386654022, - "2034": 7844367.052804532, - "2035": 7885233.378754462, - "2036": 7914986.63969494, - "2037": 7942956.77035484, - "2038": 7972101.078700794, - "2039": 7990750.052776611, - "2040": 8003870.9358054465, - "2041": 8010055.642075335, - "2042": 8020801.297638681, - "2043": 8030253.951850108, - "2044": 8040597.902510145, - "2045": 8045671.588147001, - "2046": 8052237.483320862, - "2047": 8056491.465347532, - "2048": 8058806.72562227, - "2049": 8058553.695828676, - "2050": 8055126.920910258 - }, - "stock": { - "2016": 1.7029999999999998, - "2017": 1.714, - "2018": 1.726, - "2019": 1.7399999999999998, - "2020": 1.755, - "2021": 1.776, - "2022": 1.797, - "2023": 1.8130000000000002, - "2024": 1.8299999999999998, - "2025": 1.8499999999999999, - "2026": 1.8669999999999998, - "2027": 1.879, - "2028": 1.8929999999999998, - "2029": 1.906, - "2030": 1.919, - "2031": 1.9329999999999998, - "2032": 1.9450000000000003, - "2033": 1.9539999999999997, - "2034": 1.9609999999999999, - "2035": 1.966, - "2036": 1.9689999999999999, - "2037": 1.971, - "2038": 1.972, - "2039": 1.971, - "2040": 1.968, - "2041": 1.9649999999999999, - "2042": 1.961, - "2043": 1.957, - "2044": 1.951, - "2045": 1.9449999999999998, - "2046": 1.9369999999999998, - "2047": 1.931, - "2048": 1.922, - "2049": 1.9129999999999998, - "2050": 1.9040000000000001 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } + "stock": "NA" } - } + }, + "supply": {} }, "cooling": { "demand": { @@ -90550,312 +94103,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2721021.0245402274, - "2017": 2737148.1385209234, - "2018": 2766255.2227230533, - "2019": 2792248.859859368, - "2020": 2461569.441100743, - "2021": 2406258.5198834646, - "2022": 2470559.321036242, - "2023": 2488827.890968708, - "2024": 2285846.3328214134, - "2025": 2253508.952978307, - "2026": 2205256.5118790357, - "2027": 2152649.1527980263, - "2028": 2095438.4192071732, - "2029": 2039838.167220784, - "2030": 1989506.7394503453, - "2031": 1941628.606487504, - "2032": 1893080.4189103164, - "2033": 1845009.9787541702, - "2034": 1796823.1114315437, - "2035": 1748894.9944954007, - "2036": 1704290.565615512, - "2037": 1655993.5263256943, - "2038": 1610589.7479065286, - "2039": 1566069.9287686297, - "2040": 1521236.7489199338, - "2041": 1480748.8262786204, - "2042": 1438705.0619023803, - "2043": 1401132.8580447568, - "2044": 1362733.6714981662, - "2045": 1325007.1785046384, - "2046": 1287666.7025595035, - "2047": 1252929.2280213784, - "2048": 1217520.64149542, - "2049": 1184424.239037952, - "2050": 1148861.8472607448 - }, - "stock": { - "2016": 1.7279999999999998, - "2017": 1.6889999999999996, - "2018": 1.6529999999999996, - "2019": 1.6159999999999997, - "2020": 1.5819999999999996, - "2021": 1.549, - "2022": 1.5169999999999997, - "2023": 1.4849999999999997, - "2024": 1.455, - "2025": 1.4249999999999998, - "2026": 1.394, - "2027": 1.3659999999999999, - "2028": 1.3359999999999999, - "2029": 1.307, - "2030": 1.2809999999999997, - "2031": 1.2539999999999998, - "2032": 1.2269999999999999, - "2033": 1.2009999999999998, - "2034": 1.1749999999999998, - "2035": 1.1479999999999997, - "2036": 1.1229999999999998, - "2037": 1.095, - "2038": 1.069, - "2039": 1.044, - "2040": 1.018, - "2041": 0.995, - "2042": 0.9700000000000001, - "2043": 0.9480000000000001, - "2044": 0.925, - "2045": 0.902, - "2046": 0.879, - "2047": 0.8580000000000001, - "2048": 0.8360000000000001, - "2049": 0.8160000000000001, - "2050": 0.794 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 3167835.975459771, - "2017": 3295776.861479077, - "2018": 3482980.7772769458, - "2019": 3676146.140140633, - "2020": 3384512.5588992573, - "2021": 3472224.480116536, - "2022": 3738054.6789637585, - "2023": 3944431.109031291, - "2024": 3797052.667178586, - "2025": 3932087.047021693, - "2026": 4023076.488120964, - "2027": 4088446.8472019727, - "2028": 4148355.5807928266, - "2029": 4211492.832779216, - "2030": 4275175.260549654, - "2031": 4343933.393512495, - "2032": 4404760.581089684, - "2033": 4457357.021245831, - "2034": 4503973.888568456, - "2035": 4543768.0055046, - "2036": 4574755.4343844885, - "2037": 4604295.473674306, - "2038": 4625101.252093472, - "2039": 4641600.071231371, - "2040": 4654807.251080067, - "2041": 4665239.1737213805, - "2042": 4675918.93809762, - "2043": 4681963.141955243, - "2044": 4689624.328501833, - "2045": 4693482.821495362, - "2046": 4696155.297440496, - "2047": 4695877.771978621, - "2048": 4696178.35850458, - "2049": 4690954.760962048, - "2050": 4686598.152739256 - }, - "stock": { - "2016": 2.095, - "2017": 2.127, - "2018": 2.189, - "2019": 2.2489999999999997, - "2020": 2.3099999999999996, - "2021": 2.384, - "2022": 2.458, - "2023": 2.53, - "2024": 2.606, - "2025": 2.683, - "2026": 2.745, - "2027": 2.8009999999999997, - "2028": 2.856, - "2029": 2.914, - "2030": 2.972, - "2031": 3.029, - "2032": 3.082, - "2033": 3.132, - "2034": 3.1790000000000003, - "2035": 3.219, - "2036": 3.253, - "2037": 3.2859999999999996, - "2038": 3.313, - "2039": 3.3390000000000004, - "2040": 3.3609999999999998, - "2041": 3.382, - "2042": 3.401, - "2043": 3.4170000000000003, - "2044": 3.433, - "2045": 3.446, - "2046": 3.457, - "2047": 3.467, - "2048": 3.476, - "2049": 3.483, - "2050": 3.49 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -98220,557 +101468,250 @@ "2049": 0.0, "2050": 0.0 }, - "stock": "NA" - }, - "floor": { - "energy": { - "2016": 513203.474, - "2017": 522264.4296, - "2018": 539580.6627999999, - "2019": 559790.1518, - "2020": 506069.8228, - "2021": 507533.26359999995, - "2022": 533400.7964, - "2023": 551548.861, - "2024": 520469.23339999997, - "2025": 528368.8056, - "2026": 532042.4481999999, - "2027": 533145.9683999999, - "2028": 533497.9376, - "2029": 534329.8648, - "2030": 535732.2810000001, - "2031": 538392.2638, - "2032": 540270.327, - "2033": 541417.4361999999, - "2034": 542177.4175999999, - "2035": 542353.019, - "2036": 541930.4452, - "2037": 541031.5537999999, - "2038": 539566.7718, - "2039": 537769.7554, - "2040": 535624.6018000001, - "2041": 533519.78, - "2042": 531283.808, - "2043": 529038.4476, - "2044": 526867.3322000001, - "2045": 524408.8167999999, - "2046": 521869.35039999994, - "2047": 519287.63619999995, - "2048": 516681.3014, - "2049": 513794.8474, - "2050": 510750.1318 - }, - "stock": "NA" - }, - "infiltration": { - "energy": { - "2016": 2068884.986, - "2017": 2105412.5544, - "2018": 2175219.7492, - "2019": 2256690.5702, - "2020": 2040126.9892, - "2021": 2046026.5803999999, - "2022": 2150306.7596, - "2023": 2223467.329, - "2024": 2098175.5526, - "2025": 2130021.2184, - "2026": 2144830.8298, - "2027": 2149279.4676, - "2028": 2150698.3663999997, - "2029": 2154052.1272, - "2030": 2159705.709, - "2031": 2170428.9381999997, - "2032": 2178000.003, - "2033": 2182624.3618, - "2034": 2185688.0864, - "2035": 2186395.991, - "2036": 2184692.4628000003, - "2037": 2181068.7482, - "2038": 2175163.7501999997, - "2039": 2167919.4106, - "2040": 2159271.6202000002, - "2041": 2150786.42, - "2042": 2141772.5119999996, - "2043": 2132720.7564, - "2044": 2123968.3058, - "2045": 2114057.2551999995, - "2046": 2103819.8655999997, - "2047": 2093412.1618, - "2048": 2082905.2045999998, - "2049": 2071268.9985999998, - "2050": 2058994.7902 - }, - "stock": "NA" - }, - "ventilation": { - "energy": { - "2016": 1165154.0250000001, - "2017": 1185725.6099999999, - "2018": 1225039.605, - "2019": 1270922.3175000001, - "2020": 1148958.105, - "2021": 1152280.635, - "2022": 1211009.115, - "2023": 1252211.6624999999, - "2024": 1181649.8775, - "2025": 1199584.71, - "2026": 1207925.1824999999, - "2027": 1210430.565, - "2028": 1211229.66, - "2029": 1213118.4300000002, - "2030": 1216302.4125, - "2031": 1222341.5175, - "2032": 1226605.3875, - "2033": 1229209.7325, - "2034": 1230935.16, - "2035": 1231333.8375, - "2036": 1230374.445, - "2037": 1228333.6425, - "2038": 1225008.0675000001, - "2039": 1220928.2025000001, - "2040": 1216057.9425, - "2041": 1211279.25, - "2042": 1206202.7999999998, - "2043": 1201105.035, - "2044": 1196175.8325, - "2045": 1190594.13, - "2046": 1184828.64, - "2047": 1178967.2325, - "2048": 1173049.9275, - "2049": 1166496.6525, - "2050": 1159584.0675 - }, - "stock": "NA" - }, - "people gain": { - "energy": { - "2016": -372849.28799999994, - "2017": -379432.1952, - "2018": -392012.6736, - "2019": -406695.1416, - "2020": -367666.59359999996, - "2021": -368729.80319999997, - "2022": -387522.9168, - "2023": -400707.73199999996, - "2024": -378127.96079999994, - "2025": -383867.10719999997, - "2026": -386536.0583999999, - "2027": -387337.78079999995, - "2028": -387593.4912, - "2029": -388197.8976, - "2030": -389216.772, - "2031": -391149.28559999994, - "2032": -392513.724, - "2033": -393347.11439999996, - "2034": -393899.25119999994, - "2035": -394026.8279999999, - "2036": -393719.82239999995, - "2037": -393066.7656, - "2038": -392002.58160000003, - "2039": -390697.0248, - "2040": -389138.5416, - "2041": -387609.36, - "2042": -385984.89599999995, - "2043": -384353.6111999999, - "2044": -382776.2664, - "2045": -380990.12159999995, - "2046": -379145.16479999997, - "2047": -377269.5143999999, - "2048": -375375.9768, - "2049": -373278.9288, - "2050": -371066.9015999999 - }, - "stock": "NA" - }, - "equipment gain": { - "energy": { - "2016": -616594.1529999999, - "2017": -627480.5412, - "2018": -648285.3266, - "2019": -672566.2471, - "2020": -608023.3466, - "2021": -609781.6142, - "2022": -640860.4558, - "2023": -662664.6545000001, - "2024": -625323.6822999999, - "2025": -634814.7131999999, - "2026": -639228.4528999999, - "2027": -640554.2897999999, - "2028": -640977.1672, - "2029": -641976.6956000001, - "2030": -643661.6444999999, - "2031": -646857.5111, - "2032": -649113.9315, - "2033": -650492.1388999999, - "2034": -651405.2272, - "2035": -651616.2054999999, - "2036": -651108.4994000001, - "2037": -650028.5160999999, - "2038": -648268.6371, - "2039": -646109.5913, - "2040": -643532.2721, - "2041": -641003.4099999999, - "2042": -638316.9759999999, - "2043": -635619.2622, - "2044": -633010.7509, - "2045": -630056.9395999999, - "2046": -627005.8687999999, - "2047": -623904.0388999999, - "2048": -620772.6283, - "2049": -617304.6653000001, - "2050": -613646.5571 - }, - "stock": "NA" - }, - "lighting gain": { - "energy": { - "2016": -3131184.035, - "2017": -3186467.2139999997, - "2018": -3292117.927, - "2019": -3415421.1245000004, - "2020": -3087659.827, - "2021": -3096588.649, - "2022": -3254413.001, - "2023": -3365138.9275, - "2024": -3175514.2685000002, - "2025": -3223711.554, - "2026": -3246125.3755, - "2027": -3252858.2309999997, - "2028": -3255005.684, - "2029": -3260081.4820000003, - "2030": -3268637.9775, - "2031": -3284867.2045000005, - "2032": -3296325.7425, - "2033": -3303324.5454999995, - "2034": -3307961.384, - "2035": -3309032.7724999995, - "2036": -3306454.543, - "2037": -3300970.1795, - "2038": -3292033.1745, - "2039": -3281069.1235000007, - "2040": -3267980.9995000004, - "2041": -3255138.95, - "2042": -3241496.7199999997, - "2043": -3227797.2090000003, - "2044": -3214550.6855, - "2045": -3199550.662, - "2046": -3184056.736, - "2047": -3168305.0455, - "2048": -3152403.1385, - "2049": -3134792.1535000005, - "2050": -3116215.5745 - }, - "stock": "NA" - }, - "other heat gain": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": "NA" - } - }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2473225.9551855708, - "2017": 2478573.432399303, - "2018": 2495659.120000836, - "2019": 2519323.3384732297, - "2020": 2219017.2702505747, - "2021": 2168791.82788462, - "2022": 2226376.4033310516, - "2023": 2245274.091294772, - "2024": 2062912.5653587668, - "2025": 2037299.6712790874, - "2026": 1997694.956823164, - "2027": 1948503.8091246225, - "2028": 1897952.0629082453, - "2029": 1849555.1548973965, - "2030": 1803093.3940496007, - "2031": 1764464.5225040196, - "2032": 1722756.098264449, - "2033": 1681471.5235156743, - "2034": 1639981.3727669693, - "2035": 1600759.3170713389, - "2036": 1559566.3608146498, - "2037": 1519529.6618776852, - "2038": 1480695.8847217027, - "2039": 1441575.1293157837, - "2040": 1403721.9367905215, - "2041": 1366053.70568471, - "2042": 1330630.5331026434, - "2043": 1296014.6336717838, - "2044": 1264210.2909084815, - "2045": 1230335.5538500252, - "2046": 1197296.2534867986, - "2047": 1166210.8313850125, - "2048": 1136270.7489420252, - "2049": 1105361.3583258763, - "2050": 1076072.2172306105 - }, - "stock": { - "2016": 1.6929999999999998, - "2017": 1.6489999999999998, - "2018": 1.6069999999999998, - "2019": 1.571, - "2020": 1.5379999999999998, - "2021": 1.5049999999999997, - "2022": 1.4749999999999996, - "2023": 1.444, - "2024": 1.415, - "2025": 1.3889999999999998, - "2026": 1.3609999999999998, - "2027": 1.3329999999999997, - "2028": 1.3049999999999997, - "2029": 1.2779999999999998, - "2030": 1.251, - "2031": 1.2289999999999999, - "2032": 1.2049999999999998, - "2033": 1.1809999999999998, - "2034": 1.1569999999999998, - "2035": 1.134, - "2036": 1.1099999999999999, - "2037": 1.0859999999999999, - "2038": 1.063, - "2039": 1.039, - "2040": 1.016, - "2041": 0.9930000000000001, - "2042": 0.9710000000000001, - "2043": 0.9490000000000001, - "2044": 0.9290000000000002, - "2045": 0.9070000000000001, - "2046": 0.886, - "2047": 0.866, - "2048": 0.8460000000000001, - "2049": 0.8260000000000001, - "2050": 0.807 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 2883804.0448144292, - "2017": 2973038.5676006963, - "2018": 3136706.8799991645, - "2019": 3323997.661526771, - "2020": 3063548.7297494253, - "2021": 3129050.17211538, - "2022": 3341481.5966689484, - "2023": 3512020.9087052285, - "2024": 3369960.4346412336, - "2025": 3478032.328720913, - "2026": 3555984.0431768363, - "2027": 3616694.1908753766, - "2028": 3670919.9370917543, - "2029": 3728000.8451026045, - "2030": 3789101.6059504, - "2031": 3855496.47749598, - "2032": 3916808.9017355517, - "2033": 3970067.4764843257, - "2034": 4019490.6272330303, - "2035": 4060545.6829286604, - "2036": 4097327.63918535, - "2037": 4127981.3381223134, - "2038": 4151525.1152782985, - "2039": 4171887.870684217, - "2040": 4187349.0632094787, - "2041": 4203046.294315289, - "2042": 4215129.466897355, - "2043": 4226307.366328217, - "2044": 4235448.709091519, - "2045": 4243660.446149974, - "2046": 4250191.746513202, - "2047": 4254328.168614987, - "2048": 4257062.251057975, - "2049": 4257841.641674124, - "2050": 4255348.7827693885 - }, - "stock": { - "2016": 2.06, - "2017": 2.075, - "2018": 2.1289999999999996, - "2019": 2.194, - "2020": 2.256, - "2021": 2.315, - "2022": 2.367, - "2023": 2.422, - "2024": 2.4850000000000003, - "2025": 2.551, - "2026": 2.6080000000000005, - "2027": 2.6649999999999996, - "2028": 2.72, - "2029": 2.7769999999999997, - "2030": 2.835, - "2031": 2.8969999999999994, - "2032": 2.9560000000000004, - "2033": 3.0090000000000003, - "2034": 3.058, - "2035": 3.0999999999999996, - "2036": 3.141, - "2037": 3.176, - "2038": 3.207, - "2039": 3.234, - "2040": 3.2590000000000003, - "2041": 3.284, - "2042": 3.305, - "2043": 3.324, - "2044": 3.342, - "2045": 3.3579999999999997, - "2046": 3.375, - "2047": 3.3890000000000002, - "2048": 3.399, - "2049": 3.411, - "2050": 3.421 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { + "stock": "NA" + }, + "floor": { + "energy": { + "2016": 513203.474, + "2017": 522264.4296, + "2018": 539580.6627999999, + "2019": 559790.1518, + "2020": 506069.8228, + "2021": 507533.26359999995, + "2022": 533400.7964, + "2023": 551548.861, + "2024": 520469.23339999997, + "2025": 528368.8056, + "2026": 532042.4481999999, + "2027": 533145.9683999999, + "2028": 533497.9376, + "2029": 534329.8648, + "2030": 535732.2810000001, + "2031": 538392.2638, + "2032": 540270.327, + "2033": 541417.4361999999, + "2034": 542177.4175999999, + "2035": 542353.019, + "2036": 541930.4452, + "2037": 541031.5537999999, + "2038": 539566.7718, + "2039": 537769.7554, + "2040": 535624.6018000001, + "2041": 533519.78, + "2042": 531283.808, + "2043": 529038.4476, + "2044": 526867.3322000001, + "2045": 524408.8167999999, + "2046": 521869.35039999994, + "2047": 519287.63619999995, + "2048": 516681.3014, + "2049": 513794.8474, + "2050": 510750.1318 + }, + "stock": "NA" + }, + "infiltration": { + "energy": { + "2016": 2068884.986, + "2017": 2105412.5544, + "2018": 2175219.7492, + "2019": 2256690.5702, + "2020": 2040126.9892, + "2021": 2046026.5803999999, + "2022": 2150306.7596, + "2023": 2223467.329, + "2024": 2098175.5526, + "2025": 2130021.2184, + "2026": 2144830.8298, + "2027": 2149279.4676, + "2028": 2150698.3663999997, + "2029": 2154052.1272, + "2030": 2159705.709, + "2031": 2170428.9381999997, + "2032": 2178000.003, + "2033": 2182624.3618, + "2034": 2185688.0864, + "2035": 2186395.991, + "2036": 2184692.4628000003, + "2037": 2181068.7482, + "2038": 2175163.7501999997, + "2039": 2167919.4106, + "2040": 2159271.6202000002, + "2041": 2150786.42, + "2042": 2141772.5119999996, + "2043": 2132720.7564, + "2044": 2123968.3058, + "2045": 2114057.2551999995, + "2046": 2103819.8655999997, + "2047": 2093412.1618, + "2048": 2082905.2045999998, + "2049": 2071268.9985999998, + "2050": 2058994.7902 + }, + "stock": "NA" + }, + "ventilation": { + "energy": { + "2016": 1165154.0250000001, + "2017": 1185725.6099999999, + "2018": 1225039.605, + "2019": 1270922.3175000001, + "2020": 1148958.105, + "2021": 1152280.635, + "2022": 1211009.115, + "2023": 1252211.6624999999, + "2024": 1181649.8775, + "2025": 1199584.71, + "2026": 1207925.1824999999, + "2027": 1210430.565, + "2028": 1211229.66, + "2029": 1213118.4300000002, + "2030": 1216302.4125, + "2031": 1222341.5175, + "2032": 1226605.3875, + "2033": 1229209.7325, + "2034": 1230935.16, + "2035": 1231333.8375, + "2036": 1230374.445, + "2037": 1228333.6425, + "2038": 1225008.0675000001, + "2039": 1220928.2025000001, + "2040": 1216057.9425, + "2041": 1211279.25, + "2042": 1206202.7999999998, + "2043": 1201105.035, + "2044": 1196175.8325, + "2045": 1190594.13, + "2046": 1184828.64, + "2047": 1178967.2325, + "2048": 1173049.9275, + "2049": 1166496.6525, + "2050": 1159584.0675 + }, + "stock": "NA" + }, + "people gain": { + "energy": { + "2016": -372849.28799999994, + "2017": -379432.1952, + "2018": -392012.6736, + "2019": -406695.1416, + "2020": -367666.59359999996, + "2021": -368729.80319999997, + "2022": -387522.9168, + "2023": -400707.73199999996, + "2024": -378127.96079999994, + "2025": -383867.10719999997, + "2026": -386536.0583999999, + "2027": -387337.78079999995, + "2028": -387593.4912, + "2029": -388197.8976, + "2030": -389216.772, + "2031": -391149.28559999994, + "2032": -392513.724, + "2033": -393347.11439999996, + "2034": -393899.25119999994, + "2035": -394026.8279999999, + "2036": -393719.82239999995, + "2037": -393066.7656, + "2038": -392002.58160000003, + "2039": -390697.0248, + "2040": -389138.5416, + "2041": -387609.36, + "2042": -385984.89599999995, + "2043": -384353.6111999999, + "2044": -382776.2664, + "2045": -380990.12159999995, + "2046": -379145.16479999997, + "2047": -377269.5143999999, + "2048": -375375.9768, + "2049": -373278.9288, + "2050": -371066.9015999999 + }, + "stock": "NA" + }, + "equipment gain": { + "energy": { + "2016": -616594.1529999999, + "2017": -627480.5412, + "2018": -648285.3266, + "2019": -672566.2471, + "2020": -608023.3466, + "2021": -609781.6142, + "2022": -640860.4558, + "2023": -662664.6545000001, + "2024": -625323.6822999999, + "2025": -634814.7131999999, + "2026": -639228.4528999999, + "2027": -640554.2897999999, + "2028": -640977.1672, + "2029": -641976.6956000001, + "2030": -643661.6444999999, + "2031": -646857.5111, + "2032": -649113.9315, + "2033": -650492.1388999999, + "2034": -651405.2272, + "2035": -651616.2054999999, + "2036": -651108.4994000001, + "2037": -650028.5160999999, + "2038": -648268.6371, + "2039": -646109.5913, + "2040": -643532.2721, + "2041": -641003.4099999999, + "2042": -638316.9759999999, + "2043": -635619.2622, + "2044": -633010.7509, + "2045": -630056.9395999999, + "2046": -627005.8687999999, + "2047": -623904.0388999999, + "2048": -620772.6283, + "2049": -617304.6653000001, + "2050": -613646.5571 + }, + "stock": "NA" + }, + "lighting gain": { + "energy": { + "2016": -3131184.035, + "2017": -3186467.2139999997, + "2018": -3292117.927, + "2019": -3415421.1245000004, + "2020": -3087659.827, + "2021": -3096588.649, + "2022": -3254413.001, + "2023": -3365138.9275, + "2024": -3175514.2685000002, + "2025": -3223711.554, + "2026": -3246125.3755, + "2027": -3252858.2309999997, + "2028": -3255005.684, + "2029": -3260081.4820000003, + "2030": -3268637.9775, + "2031": -3284867.2045000005, + "2032": -3296325.7425, + "2033": -3303324.5454999995, + "2034": -3307961.384, + "2035": -3309032.7724999995, + "2036": -3306454.543, + "2037": -3300970.1795, + "2038": -3292033.1745, + "2039": -3281069.1235000007, + "2040": -3267980.9995000004, + "2041": -3255138.95, + "2042": -3241496.7199999997, + "2043": -3227797.2090000003, + "2044": -3214550.6855, + "2045": -3199550.662, + "2046": -3184056.736, + "2047": -3168305.0455, + "2048": -3152403.1385, + "2049": -3134792.1535000005, + "2050": -3116215.5745 + }, + "stock": "NA" + }, + "other heat gain": { + "energy": { "2016": 0.0, "2017": 0.0, "2018": 0.0, @@ -98806,9 +101747,11 @@ "2048": 0.0, "2049": 0.0, "2050": 0.0 - } + }, + "stock": "NA" } - } + }, + "supply": {} }, "cooling": { "demand": { @@ -106453,315 +109396,10 @@ "2049": 0.0, "2050": 0.0 }, - "stock": "NA" - } - }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1434627.4908900054, - "2017": 1451757.7659294219, - "2018": 1473994.2427967272, - "2019": 1484271.1798784365, - "2020": 1298831.3780766882, - "2021": 1274270.090194173, - "2022": 1310681.3678749087, - "2023": 1326622.858739093, - "2024": 1218253.423765531, - "2025": 1202047.0680947504, - "2026": 1179962.8047252467, - "2027": 1152155.9227005395, - "2028": 1121158.764228258, - "2029": 1094588.6994933279, - "2030": 1066789.6944667448, - "2031": 1042754.3694872474, - "2032": 1019235.9645437252, - "2033": 993894.5103036746, - "2034": 968881.6268584278, - "2035": 944130.855883873, - "2036": 920040.5063662693, - "2037": 897236.8225896475, - "2038": 871693.4285604926, - "2039": 849967.6437667558, - "2040": 826794.5095008351, - "2041": 805008.8042440218, - "2042": 783958.4639293264, - "2043": 763884.3088226012, - "2044": 744605.6697283755, - "2045": 724750.7788688308, - "2046": 706495.3931059445, - "2047": 688067.9651798707, - "2048": 668759.2669628421, - "2049": 649850.3295082944, - "2050": 631870.2908069681 - }, - "stock": { - "2016": 1.015, - "2017": 1.0, - "2018": 0.982, - "2019": 0.9580000000000001, - "2020": 0.932, - "2021": 0.9149999999999999, - "2022": 0.898, - "2023": 0.882, - "2024": 0.864, - "2025": 0.8460000000000001, - "2026": 0.8310000000000001, - "2027": 0.8140000000000001, - "2028": 0.7959999999999999, - "2029": 0.781, - "2030": 0.765, - "2031": 0.75, - "2032": 0.7360000000000001, - "2033": 0.721, - "2034": 0.7060000000000001, - "2035": 0.6910000000000001, - "2036": 0.676, - "2037": 0.662, - "2038": 0.646, - "2039": 0.6330000000000001, - "2040": 0.618, - "2041": 0.604, - "2042": 0.5910000000000001, - "2043": 0.578, - "2044": 0.5650000000000001, - "2045": 0.552, - "2046": 0.54, - "2047": 0.528, - "2048": 0.515, - "2049": 0.502, - "2050": 0.49 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 1769127.5091099946, - "2017": 1871641.234070578, - "2018": 1992631.7572032728, - "2019": 2106376.820121563, - "2020": 1930067.621923312, - "2021": 1977546.9098058268, - "2022": 2136916.6321250917, - "2023": 2273907.141260907, - "2024": 2183138.5762344683, - "2025": 2254126.9319052496, - "2026": 2304011.1952747535, - "2027": 2343121.0772994603, - "2028": 2380433.235771742, - "2029": 2416179.300506672, - "2030": 2456607.3055332555, - "2031": 2499202.6305127526, - "2032": 2536734.0354562746, - "2033": 2572099.4896963253, - "2034": 2603973.373141573, - "2035": 2632605.144116127, - "2036": 2657607.4936337303, - "2037": 2679009.1774103525, - "2038": 2701541.5714395074, - "2039": 2718467.3562332443, - "2040": 2734768.4904991654, - "2041": 2751691.195755978, - "2042": 2766950.5360706733, - "2043": 2781241.691177399, - "2044": 2795139.330271624, - "2045": 2807711.2211311692, - "2046": 2818110.6068940554, - "2047": 2828386.0348201296, - "2048": 2839354.733037158, - "2049": 2847975.6704917056, - "2050": 2854549.709193032 - }, - "stock": { - "2016": 1.287, - "2017": 1.328, - "2018": 1.3719999999999999, - "2019": 1.4069999999999998, - "2020": 1.435, - "2021": 1.473, - "2022": 1.523, - "2023": 1.5749999999999997, - "2024": 1.6149999999999998, - "2025": 1.6560000000000001, - "2026": 1.695, - "2027": 1.7300000000000004, - "2028": 1.767, - "2029": 1.8030000000000002, - "2030": 1.843, - "2031": 1.8810000000000002, - "2032": 1.9169999999999998, - "2033": 1.9530000000000003, - "2034": 1.986, - "2035": 2.0170000000000003, - "2036": 2.044, - "2037": 2.069, - "2038": 2.0940000000000003, - "2039": 2.116, - "2040": 2.135, - "2041": 2.1550000000000002, - "2042": 2.176, - "2043": 2.194, - "2044": 2.21, - "2045": 2.2270000000000003, - "2046": 2.242, - "2047": 2.258, - "2048": 2.274, - "2049": 2.287, - "2050": 2.3 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } + "stock": "NA" } - } + }, + "supply": {} }, "cooling": { "demand": { @@ -114409,312 +117047,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2650422.1230387106, - "2017": 2677817.7916300655, - "2018": 2717878.6030094004, - "2019": 2756892.485256429, - "2020": 2442569.5833166307, - "2021": 2394869.8901505126, - "2022": 2469044.1801303667, - "2023": 2498046.3556927294, - "2024": 2298980.7137606977, - "2025": 2272379.2399148596, - "2026": 2236081.514038528, - "2027": 2186866.4805667526, - "2028": 2137895.5661618034, - "2029": 2087699.124211843, - "2030": 2042294.3433862613, - "2031": 2000843.8055538477, - "2032": 1955015.4061970024, - "2033": 1911912.154895508, - "2034": 1867651.931401369, - "2035": 1825054.5461653052, - "2036": 1783139.744017813, - "2037": 1740499.060537113, - "2038": 1697041.3829636155, - "2039": 1656384.407779915, - "2040": 1615858.9811930566, - "2041": 1576247.2812291211, - "2042": 1536725.2216354865, - "2043": 1498409.6521828766, - "2044": 1460545.7508323295, - "2045": 1424379.3348792738, - "2046": 1389757.9880311354, - "2047": 1354631.1924035857, - "2048": 1320834.8949431058, - "2049": 1287269.0612651808, - "2050": 1255426.623526118 - }, - "stock": { - "2016": 1.368, - "2017": 1.3449999999999998, - "2018": 1.32, - "2019": 1.298, - "2020": 1.278, - "2021": 1.255, - "2022": 1.2320000000000002, - "2023": 1.21, - "2024": 1.187, - "2025": 1.164, - "2026": 1.1440000000000001, - "2027": 1.121, - "2028": 1.101, - "2029": 1.0790000000000002, - "2030": 1.058, - "2031": 1.0390000000000001, - "2032": 1.017, - "2033": 0.998, - "2034": 0.9770000000000001, - "2035": 0.9570000000000001, - "2036": 0.938, - "2037": 0.918, - "2038": 0.897, - "2039": 0.878, - "2040": 0.8580000000000001, - "2041": 0.839, - "2042": 0.8200000000000001, - "2043": 0.8009999999999999, - "2044": 0.782, - "2045": 0.764, - "2046": 0.747, - "2047": 0.729, - "2048": 0.712, - "2049": 0.6950000000000001, - "2050": 0.679 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 3378748.876961289, - "2017": 3577733.208369934, - "2018": 3801187.3969905977, - "2019": 4052471.514743572, - "2020": 3761232.416683369, - "2021": 3854251.1098494865, - "2022": 4161220.819869632, - "2023": 4392387.64430727, - "2024": 4217751.286239303, - "2025": 4351911.76008514, - "2026": 4447512.485961472, - "2027": 4524980.519433246, - "2028": 4590626.433838197, - "2029": 4665676.875788157, - "2030": 4744642.656613738, - "2031": 4825366.194446153, - "2032": 4902784.593802997, - "2033": 4970436.845104492, - "2034": 5032619.06859863, - "2035": 5088277.453834694, - "2036": 5137360.255982187, - "2037": 5182048.939462886, - "2038": 5221704.617036384, - "2039": 5255919.592220086, - "2040": 5286768.018806942, - "2041": 5315744.718770878, - "2042": 5343871.778364513, - "2043": 5376102.347817124, - "2044": 5410141.2491676705, - "2045": 5439251.665120726, - "2046": 5466252.011968865, - "2047": 5493802.807596414, - "2048": 5520292.105056895, - "2049": 5543378.938734819, - "2050": 5563190.376473882 - }, - "stock": { - "2016": 1.787, - "2017": 1.8450000000000002, - "2018": 1.899, - "2019": 1.966, - "2020": 2.029, - "2021": 2.084, - "2022": 2.146, - "2023": 2.2030000000000003, - "2024": 2.257, - "2025": 2.312, - "2026": 2.3609999999999998, - "2027": 2.408, - "2028": 2.455, - "2029": 2.5050000000000003, - "2030": 2.554, - "2031": 2.6039999999999996, - "2032": 2.651, - "2033": 2.697, - "2034": 2.737, - "2035": 2.774, - "2036": 2.81, - "2037": 2.8419999999999996, - "2038": 2.87, - "2039": 2.8970000000000002, - "2040": 2.9189999999999996, - "2041": 2.942, - "2042": 2.9650000000000003, - "2043": 2.984, - "2044": 3.003, - "2045": 3.0199999999999996, - "2046": 3.037, - "2047": 3.0519999999999996, - "2048": 3.068, - "2049": 3.082, - "2050": 3.0949999999999998 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -118849,16 +121182,16 @@ "energy": { "2015": 20282812.524188798, "2016": 11615922.62025158, - "2017": 9614127.250695791, + "2017": 9614127.250695793, "2018": 8009661.923026491, "2019": 6272694.70509343, "2020": 5025783.879561542, "2021": 4169425.2949539213, - "2022": 3698859.720141678, + "2022": 3698859.7201416795, "2023": 2346996.4487409336, "2024": 1279502.594193905, "2025": 579741.8859248383, - "2026": 159535.7633705483, + "2026": 159535.76337054832, "2027": 0.0, "2028": 0.0, "2029": 0.0, @@ -118932,11 +121265,11 @@ "2019": 2661654.260735559, "2020": 2571114.2673179284, "2021": 2549703.595429205, - "2022": 2513788.1977845593, + "2022": 2513788.19778456, "2023": 2646070.446532989, "2024": 2703500.636928756, "2025": 2711290.9606426763, - "2026": 2618463.5968646617, + "2026": 2618463.596864662, "2027": 2516495.6828399557, "2028": 2398160.0776658864, "2029": 2282258.0384453144, @@ -119005,16 +121338,16 @@ "energy": { "2015": 406708.98794348945, "2016": 929707.5085172695, - "2017": 1262071.1309574172, + "2017": 1262071.1309574174, "2018": 1734055.9744211475, "2019": 2370938.03417101, "2020": 3063110.8531205305, "2021": 3577507.109616873, - "2022": 3969663.0820737607, + "2022": 3969663.0820737616, "2023": 4755962.104726078, "2024": 5379149.768877339, "2025": 5806628.153432486, - "2026": 6168408.6397647895, + "2026": 6168408.63976479, "2027": 6388867.317160044, "2028": 6511452.922334114, "2029": 6627868.961554685, @@ -119089,7 +121422,7 @@ "2020": 3803186.4205595534, "2021": 2666975.604070756, "2022": 1547444.9275952291, - "2023": 483933.9974998803, + "2023": 483933.99749988044, "2024": 98538.2965051524, "2025": 3554.110232619163, "2026": 0.0, @@ -119167,7 +121500,7 @@ "2020": 322024.58253408317, "2021": 320640.84466447105, "2022": 324427.25994670694, - "2023": 320868.92434967903, + "2023": 320868.9243496791, "2024": 269259.3079125906, "2025": 202269.05992098167, "2026": 126423.20522972594, @@ -119245,7 +121578,7 @@ "2020": 959668.629187448, "2021": 567559.3481644981, "2022": 222665.951087956, - "2023": 49642.86621087447, + "2023": 49642.866210874476, "2024": 5107.389033931259, "2025": 0.0, "2026": 0.0, @@ -119323,7 +121656,7 @@ "2020": 1054786.3677189152, "2021": 1496379.203100275, "2022": 2038988.8613701083, - "2023": 2645078.211939566, + "2023": 2645078.2119395663, "2024": 2913869.0065483255, "2025": 3017828.829846399, "2026": 3083820.7947702743, @@ -119395,10 +121728,10 @@ "energy": { "2015": 6609869.106681219, "2016": 6346999.694758869, - "2017": 3397686.3404747136, + "2017": 3397686.3404747145, "2018": 751180.9611534936, - "2019": 213920.2852255542, - "2020": 147884.46199479912, + "2019": 213920.28522555417, + "2020": 147884.4619947991, "2021": 75489.18075612809, "2022": 63034.5377216135, "2023": 0.0, @@ -119477,7 +121810,7 @@ "2018": 1756871.8648705638, "2019": 1659441.1463118088, "2020": 1541365.4892446243, - "2021": 1319302.198119319, + "2021": 1319302.1981193188, "2022": 1093289.602973665, "2023": 899527.5003724422, "2024": 689114.4305758458, @@ -119551,11 +121884,11 @@ "energy": { "2015": 0.0, "2016": 513.6566869555263, - "2017": 847.6693003256951, + "2017": 847.6693003256952, "2018": 1037.170743708992, - "2019": 1069.7598347309126, + "2019": 1069.7598347309124, "2020": 1207.0369569259583, - "2021": 1249.3309896589392, + "2021": 1249.330989658939, "2022": 1286.364754223591, "2023": 1385.8684630411262, "2024": 1450.0820714053273, @@ -119629,11 +121962,11 @@ "energy": { "2015": 117497.18863697375, "2016": 200208.1740997285, - "2017": 872084.4573017868, + "2017": 872084.457301787, "2018": 1713735.0032322335, - "2019": 2031390.8086279063, - "2020": 2160769.011803651, - "2021": 2367817.290134894, + "2019": 2031390.808627906, + "2020": 2160769.0118036508, + "2021": 2367817.2901348937, "2022": 2569813.494550498, "2023": 2768463.631164517, "2024": 2908595.487352749, @@ -122468,237 +124801,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 4157034.0, - "2016": 4214146.0, - "2017": 4271298.0, - "2018": 4331006.0, - "2019": 4388672.0, - "2020": 4450072.0, - "2021": 4523328.0, - "2022": 4591436.0, - "2023": 4652536.0, - "2024": 4716626.0, - "2025": 4782063.0, - "2026": 4846708.0, - "2027": 4910348.0, - "2028": 4973094.0, - "2029": 5034270.0, - "2030": 5093454.0, - "2031": 5150952.0, - "2032": 5207090.0, - "2033": 5261420.0, - "2034": 5313826.0, - "2035": 5365042.0, - "2036": 5415425.0, - "2037": 5464516.0, - "2038": 5512787.0, - "2039": 5560305.0, - "2040": 5607582.0, - "2041": 5654336.0, - "2042": 5700735.0, - "2043": 5747043.0, - "2044": 5793210.0, - "2045": 5839003.0, - "2046": 5884272.0, - "2047": 5929222.0, - "2048": 5973592.0, - "2049": 6017012.0, - "2050": 6059410.0 - }, - "energy": { - "2015": 481905888, - "2016": 429718208, - "2017": 465056768, - "2018": 544318208, - "2019": 512291520, - "2020": 487319392, - "2021": 511025216, - "2022": 500567872, - "2023": 489745344, - "2024": 520680064, - "2025": 521953920, - "2026": 522571776, - "2027": 522396032, - "2028": 521718176, - "2029": 519921088, - "2030": 518090624, - "2031": 516105440, - "2032": 514018048, - "2033": 512721184, - "2034": 511245440, - "2035": 509789184, - "2036": 508542848, - "2037": 507205312, - "2038": 505651072, - "2039": 504222208, - "2040": 503086080, - "2041": 501980352, - "2042": 500963584, - "2043": 500020608, - "2044": 499442752, - "2045": 498469888, - "2046": 497549120, - "2047": 496748416, - "2048": 496202912, - "2049": 495375552, - "2050": 494096672 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 1187724.0, + "2016": 1204041.7142857143, + "2017": 1220370.857142857, + "2018": 1237430.2857142857, + "2019": 1253906.2857142857, + "2020": 1271449.1428571427, + "2021": 1292379.4285714284, + "2022": 1311838.857142857, + "2023": 1329296.0, + "2024": 1347607.4285714284, + "2025": 1366303.7142857143, + "2026": 1384773.7142857143, + "2027": 1402956.5714285714, + "2028": 1420884.0, + "2029": 1438362.857142857, + "2030": 1455272.5714285714, + "2031": 1471700.5714285714, + "2032": 1487740.0, + "2033": 1503262.857142857, + "2034": 1518236.0, + "2035": 1532869.1428571427, + "2036": 1547264.2857142857, + "2037": 1561290.2857142857, + "2038": 1575082.0, + "2039": 1588658.5714285714, + "2040": 1602166.2857142857, + "2041": 1615524.5714285714, + "2042": 1628781.4285714284, + "2043": 1642012.2857142857, + "2044": 1655202.857142857, + "2045": 1668286.5714285714, + "2046": 1681220.5714285714, + "2047": 1694063.4285714284, + "2048": 1706740.5714285714, + "2049": 1719146.2857142857, + "2050": 1731260.0 + }, + "energy": { + "2015": 136557663.98000553, + "2016": 121769241.91088973, + "2017": 131783129.10792117, + "2018": 154243442.126739, + "2019": 145168040.04678667, + "2020": 138091688.5242054, + "2021": 144809207.50202113, + "2022": 141845910.09554633, + "2023": 138779130.50467694, + "2024": 147545101.62946957, + "2025": 147906074.18435755, + "2026": 148081156.02945843, + "2027": 148031355.4549145, + "2028": 147839271.4107477, + "2029": 147330030.6121657, + "2030": 146811332.0569833, + "2031": 146248790.49780962, + "2032": 145657286.2592672, + "2033": 145289793.92777744, + "2034": 144871612.37347257, + "2035": 144458953.1334243, + "2036": 144105778.92050788, + "2037": 143726761.36501133, + "2038": 143286336.4004085, + "2039": 142881439.23097378, + "2040": 142559494.6573016, + "2041": 142246164.53115615, + "2042": 141958042.9988257, + "2043": 141690831.90438643, + "2044": 141527084.85866278, + "2045": 141251404.40212882, + "2046": 140990486.38830382, + "2047": 140763590.90828955, + "2048": 140609011.44830224, + "2049": 140374562.45798302, + "2050": 140012166.25229326 + } + }, + "panel replacement": { + "stock": { + "2015": 1781586.0, + "2016": 1806062.5714285714, + "2017": 1830556.2857142857, + "2018": 1856145.4285714284, + "2019": 1880859.4285714284, + "2020": 1907173.714285714, + "2021": 1938569.1428571427, + "2022": 1967758.2857142857, + "2023": 1993944.0, + "2024": 2021411.1428571427, + "2025": 2049455.5714285714, + "2026": 2077160.5714285714, + "2027": 2104434.857142857, + "2028": 2131326.0, + "2029": 2157544.2857142854, + "2030": 2182908.857142857, + "2031": 2207550.857142857, + "2032": 2231610.0, + "2033": 2254894.2857142854, + "2034": 2277354.0, + "2035": 2299303.714285714, + "2036": 2320896.4285714286, + "2037": 2341935.4285714286, + "2038": 2362623.0, + "2039": 2382987.857142857, + "2040": 2403249.4285714286, + "2041": 2423286.857142857, + "2042": 2443172.1428571427, + "2043": 2463018.4285714286, + "2044": 2482804.2857142854, + "2045": 2502429.857142857, + "2046": 2521830.857142857, + "2047": 2541095.1428571427, + "2048": 2560110.857142857, + "2049": 2578719.4285714286, + "2050": 2596890.0 + }, + "energy": { + "2015": 221980084.29715788, + "2016": 197940897.6133191, + "2017": 214218882.01458082, + "2018": 250729042.13263714, + "2019": 235976603.78517547, + "2020": 224473704.1183438, + "2021": 235393306.76460487, + "2022": 230576345.27804095, + "2023": 225591169.25597844, + "2024": 239840614.89319167, + "2025": 240427390.58799797, + "2026": 240711993.30894148, + "2027": 240631040.4322364, + "2028": 240318799.93929324, + "2029": 239491008.132505, + "2030": 238647842.3544124, + "2031": 237733407.97492343, + "2032": 236771893.57209212, + "2033": 236174519.71298304, + "2034": 235494748.44295236, + "2035": 234823953.92126715, + "2036": 234249854.75121805, + "2037": 233633746.16772947, + "2038": 232917817.32185072, + "2039": 232259640.36434242, + "2040": 231736306.25390223, + "2041": 231226975.2812752, + "2042": 230758621.911933, + "2043": 230324259.31711408, + "2044": 230058081.77750367, + "2045": 229609951.88719264, + "2046": 229185818.95304987, + "2047": 228816991.0431965, + "2048": 228565715.79024827, + "2049": 228184609.33955452, + "2050": 227595519.4419728 + } + }, + "panel management": { + "stock": { + "2015": 1187724.0, + "2016": 1204041.7142857143, + "2017": 1220370.857142857, + "2018": 1237430.2857142857, + "2019": 1253906.2857142857, + "2020": 1271449.1428571427, + "2021": 1292379.4285714284, + "2022": 1311838.857142857, + "2023": 1329296.0, + "2024": 1347607.4285714284, + "2025": 1366303.7142857143, + "2026": 1384773.7142857143, + "2027": 1402956.5714285714, + "2028": 1420884.0, + "2029": 1438362.857142857, + "2030": 1455272.5714285714, + "2031": 1471700.5714285714, + "2032": 1487740.0, + "2033": 1503262.857142857, + "2034": 1518236.0, + "2035": 1532869.1428571427, + "2036": 1547264.2857142857, + "2037": 1561290.2857142857, + "2038": 1575082.0, + "2039": 1588658.5714285714, + "2040": 1602166.2857142857, + "2041": 1615524.5714285714, + "2042": 1628781.4285714284, + "2043": 1642012.2857142857, + "2044": 1655202.857142857, + "2045": 1668286.5714285714, + "2046": 1681220.5714285714, + "2047": 1694063.4285714284, + "2048": 1706740.5714285714, + "2049": 1719146.2857142857, + "2050": 1731260.0 + }, + "energy": { + "2015": 123368139.72283655, + "2016": 110008068.47579114, + "2017": 119054756.877498, + "2018": 139345723.74062383, + "2019": 131146876.16803785, + "2020": 124753999.3574508, + "2021": 130822701.73337398, + "2022": 128145616.62641267, + "2023": 125375044.23934461, + "2024": 133294347.47733872, + "2025": 133620455.22764447, + "2026": 133778626.66160004, + "2027": 133733636.11284906, + "2028": 133560104.64995901, + "2029": 133100049.25532928, + "2030": 132631449.58860427, + "2031": 132123241.5272669, + "2032": 131588868.16864064, + "2033": 131256870.35923949, + "2034": 130879079.18357505, + "2035": 130506276.94530852, + "2036": 130187214.32827404, + "2037": 129844804.46725918, + "2038": 129446918.27774075, + "2039": 129081128.40468377, + "2040": 128790279.08879612, + "2041": 128507212.1875686, + "2042": 128246919.08924127, + "2043": 128005516.77849945, + "2044": 127857585.36383353, + "2045": 127608531.7106785, + "2046": 127372814.65864632, + "2047": 127167834.04851392, + "2048": 127028184.76144946, + "2049": 126816380.20246243, + "2050": 126488986.30573392 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 2424936.5, + "2016": 2458251.8333333335, + "2017": 2491590.5, + "2018": 2526420.166666667, + "2019": 2560058.666666667, + "2020": 2595875.3333333335, + "2021": 2638608.0, + "2022": 2678337.666666667, + "2023": 2713979.3333333335, + "2024": 2751365.166666667, + "2025": 2789536.75, + "2026": 2827246.3333333335, + "2027": 2864369.666666667, + "2028": 2900971.5, + "2029": 2936657.5, + "2030": 2971181.5, + "2031": 3004722.0, + "2032": 3037469.166666667, + "2033": 3069161.666666667, + "2034": 3099731.8333333335, + "2035": 3129607.8333333335, + "2036": 3158997.916666667, + "2037": 3187634.3333333335, + "2038": 3215792.416666667, + "2039": 3243511.25, + "2040": 3271089.5, + "2041": 3298362.666666667, + "2042": 3325428.75, + "2043": 3352441.75, + "2044": 3379372.5, + "2045": 3406085.0833333335, + "2046": 3432492.0, + "2047": 3458712.8333333335, + "2048": 3484595.3333333335, + "2049": 3509923.666666667, + "2050": 3534655.8333333335 + }, + "energy": { + "2015": 272084962.593505, + "2016": 242619701.1924204, + "2017": 262571918.03627917, + "2018": 307323074.7963878, + "2019": 289240747.0567569, + "2020": 275141437.04218364, + "2021": 288525789.45808154, + "2022": 282621553.5441443, + "2023": 276511134.06313735, + "2024": 293976934.63463926, + "2025": 294696156.10659087, + "2026": 295044998.75581825, + "2027": 294945773.3658474, + "2028": 294563054.60478556, + "2029": 293548415.3703771, + "2030": 292514931.9841588, + "2031": 291394093.3975566, + "2032": 290215547.98364794, + "2033": 289483336.1520115, + "2034": 288650128.33895904, + "2035": 287827923.4870304, + "2036": 287124239.8583736, + "2037": 286369064.5397282, + "2038": 285491537.7387664, + "2039": 284684798.4610939, + "2040": 284043338.47465473, + "2041": 283419042.38487846, + "2042": 282844973.27691543, + "2043": 282312567.26969403, + "2044": 281986308.69502306, + "2045": 281437027.8672931, + "2046": 280917160.53826535, + "2047": 280465081.567426, + "2048": 280157088.9922562, + "2049": 279689959.9941325, + "2050": 278967901.9624166 + } + }, + "panel replacement": { + "stock": { + "2015": 519629.25, + "2016": 526768.25, + "2017": 533912.25, + "2018": 541375.75, + "2019": 548584.0, + "2020": 556259.0, + "2021": 565416.0, + "2022": 573929.5, + "2023": 581567.0, + "2024": 589578.25, + "2025": 597757.875, + "2026": 605838.5, + "2027": 613793.5, + "2028": 621636.75, + "2029": 629283.75, + "2030": 636681.75, + "2031": 643869.0, + "2032": 650886.25, + "2033": 657677.5, + "2034": 664228.25, + "2035": 670630.25, + "2036": 676928.125, + "2037": 683064.5, + "2038": 689098.375, + "2039": 695038.125, + "2040": 700947.75, + "2041": 706792.0, + "2042": 712591.875, + "2043": 718380.375, + "2044": 724151.25, + "2045": 729875.375, + "2046": 735534.0, + "2047": 741152.75, + "2048": 746699.0, + "2049": 752126.5, + "2050": 757426.25 + }, + "energy": { + "2015": 64513010.59474198, + "2016": 57526616.702092536, + "2017": 62257409.4822856, + "2018": 72868182.75940004, + "2019": 68580752.13506515, + "2020": 65237719.40117739, + "2021": 68411231.31076644, + "2022": 67011300.824204594, + "2023": 65562482.95143792, + "2024": 69703731.20924169, + "2025": 69874263.0240017, + "2026": 69956975.75208114, + "2027": 69933448.80456652, + "2028": 69842703.84294923, + "2029": 69602126.6678812, + "2030": 69357081.4290372, + "2031": 69091323.73731023, + "2032": 68811883.40349266, + "2033": 68638271.49491198, + "2034": 68440712.8207438, + "2035": 68245763.0160287, + "2036": 68078915.31905138, + "2037": 67899858.62709652, + "2038": 67691791.64953186, + "2039": 67500508.82716791, + "2040": 67348414.73675293, + "2041": 67200390.31133047, + "2042": 67064275.010833465, + "2043": 66938038.28662356, + "2044": 66860680.38090269, + "2045": 66730442.533426456, + "2046": 66607178.80659003, + "2047": 66499988.114545085, + "2048": 66426961.18914783, + "2049": 66316202.04348313, + "2050": 66144997.663034886 + } + }, + "panel management": { + "stock": { + "2015": 1212468.25, + "2016": 1229125.9166666667, + "2017": 1245795.25, + "2018": 1263210.0833333335, + "2019": 1280029.3333333335, + "2020": 1297937.6666666667, + "2021": 1319304.0, + "2022": 1339168.8333333335, + "2023": 1356989.6666666667, + "2024": 1375682.5833333335, + "2025": 1394768.375, + "2026": 1413623.1666666667, + "2027": 1432184.8333333335, + "2028": 1450485.75, + "2029": 1468328.75, + "2030": 1485590.75, + "2031": 1502361.0, + "2032": 1518734.5833333335, + "2033": 1534580.8333333335, + "2034": 1549865.9166666667, + "2035": 1564803.9166666667, + "2036": 1579498.9583333335, + "2037": 1593817.1666666667, + "2038": 1607896.2083333335, + "2039": 1621755.625, + "2040": 1635544.75, + "2041": 1649181.3333333335, + "2042": 1662714.375, + "2043": 1676220.875, + "2044": 1689686.25, + "2045": 1703042.5416666667, + "2046": 1716246.0, + "2047": 1729356.4166666667, + "2048": 1742297.6666666667, + "2049": 1754961.8333333335, + "2050": 1767327.9166666667 + }, + "energy": { + "2015": 145307914.81175297, + "2016": 129571890.10548705, + "2017": 140227440.48143518, + "2018": 164126950.44421214, + "2019": 154470020.80817792, + "2020": 146940235.55663893, + "2021": 154088195.231152, + "2022": 150935017.63165107, + "2023": 147671726.98542473, + "2024": 156999398.15611902, + "2025": 157383500.8694074, + "2026": 157569801.4921006, + "2027": 157516809.82958603, + "2028": 157312417.5522652, + "2029": 156770545.96174166, + "2030": 156218610.58680394, + "2031": 155620022.86513314, + "2032": 154990616.6128594, + "2033": 154599576.3530765, + "2034": 154154598.84029716, + "2035": 153715497.49694088, + "2036": 153339692.82257503, + "2037": 152936388.83317524, + "2038": 152467742.61170176, + "2039": 152036900.71173814, + "2040": 151694326.78859228, + "2041": 151360919.30379108, + "2042": 151054335.71225107, + "2043": 150770002.4436824, + "2044": 150595762.92407423, + "2045": 150302417.59928042, + "2046": 150024780.65514457, + "2047": 149783346.31802887, + "2048": 149618861.81859592, + "2049": 149369389.96238434, + "2050": 148983772.3745485 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 1951260.8571428573, + "2016": 1978068.530612245, + "2017": 2004894.979591837, + "2018": 2032921.1836734696, + "2019": 2059988.8979591837, + "2020": 2088809.306122449, + "2021": 2123194.775510204, + "2022": 2155163.836734694, + "2023": 2183843.4285714286, + "2024": 2213926.4897959186, + "2025": 2244641.8163265307, + "2026": 2274985.387755102, + "2027": 2304857.224489796, + "2028": 2334309.4285714286, + "2029": 2363024.6938775512, + "2030": 2390804.9387755105, + "2031": 2417793.7959183673, + "2032": 2444144.285714286, + "2033": 2469646.12244898, + "2034": 2494244.8571428573, + "2035": 2518285.0204081633, + "2036": 2541934.1836734693, + "2037": 2564976.897959184, + "2038": 2587634.7142857146, + "2039": 2609939.0816326533, + "2040": 2632130.3265306125, + "2041": 2654076.0816326533, + "2042": 2675855.2040816327, + "2043": 2697591.612244898, + "2044": 2719261.836734694, + "2045": 2740756.510204082, + "2046": 2762005.224489796, + "2047": 2783104.2040816327, + "2048": 2803930.9387755105, + "2049": 2824311.755102041, + "2050": 2844212.8571428573 + }, + "energy": { + "2015": 216504691.12298882, + "2016": 193058458.5282433, + "2017": 208934927.78925222, + "2018": 244544522.96639875, + "2019": 230155970.4174572, + "2020": 218936802.95353168, + "2021": 229587061.0863726, + "2022": 224888915.4752386, + "2023": 220026704.5329023, + "2024": 233924671.26323646, + "2025": 234496973.46307006, + "2026": 234774556.13173935, + "2027": 234695600.0505123, + "2028": 234391061.32716334, + "2029": 233583687.9539606, + "2030": 232761319.8260747, + "2031": 231869441.01852152, + "2032": 230931643.47035667, + "2033": 230349004.5220886, + "2034": 229686000.58946884, + "2035": 229031751.98340908, + "2036": 228471813.62732187, + "2037": 227870902.06812158, + "2038": 227172632.4276996, + "2039": 226530690.15913627, + "2040": 226020264.68428466, + "2041": 225523496.9438041, + "2042": 225066696.04706192, + "2043": 224643047.50343508, + "2044": 224383435.53788558, + "2045": 223946359.28488764, + "2046": 223532688.07563293, + "2047": 223172957.72886252, + "2048": 222927880.46799627, + "2049": 222556174.44466683, + "2050": 221981615.1245214 + } + }, + "panel replacement": { + "stock": { + "2015": 1951260.8571428573, + "2016": 1978068.530612245, + "2017": 2004894.979591837, + "2018": 2032921.1836734696, + "2019": 2059988.8979591837, + "2020": 2088809.306122449, + "2021": 2123194.775510204, + "2022": 2155163.836734694, + "2023": 2183843.4285714286, + "2024": 2213926.4897959186, + "2025": 2244641.8163265307, + "2026": 2274985.387755102, + "2027": 2304857.224489796, + "2028": 2334309.4285714286, + "2029": 2363024.6938775512, + "2030": 2390804.9387755105, + "2031": 2417793.7959183673, + "2032": 2444144.285714286, + "2033": 2469646.12244898, + "2034": 2494244.8571428573, + "2035": 2518285.0204081633, + "2036": 2541934.1836734693, + "2037": 2564976.897959184, + "2038": 2587634.7142857146, + "2039": 2609939.0816326533, + "2040": 2632130.3265306125, + "2041": 2654076.0816326533, + "2042": 2675855.2040816327, + "2043": 2697591.612244898, + "2044": 2719261.836734694, + "2045": 2740756.510204082, + "2046": 2762005.224489796, + "2047": 2783104.2040816327, + "2048": 2803930.9387755105, + "2049": 2824311.755102041, + "2050": 2844212.8571428573 + }, + "energy": { + "2015": 229548133.0173028, + "2016": 204689369.49353275, + "2017": 221522325.20857048, + "2018": 259277239.65415403, + "2019": 244021840.99604994, + "2020": 232126768.73690146, + "2021": 243418657.41545767, + "2022": 238437469.4879101, + "2023": 233282332.0247889, + "2024": 248017589.257033, + "2025": 248624370.1115821, + "2026": 248918675.89784703, + "2027": 248834963.06491938, + "2028": 248512077.24192116, + "2029": 247656063.2243713, + "2030": 246784151.08505464, + "2031": 245838540.55768168, + "2032": 244844244.8904014, + "2033": 244226504.54443294, + "2034": 243523557.5822836, + "2035": 242829893.41606522, + "2036": 242236221.2716978, + "2037": 241599107.47149572, + "2038": 240858770.19995606, + "2039": 240178153.77317435, + "2040": 239636977.44027865, + "2041": 239110281.65932783, + "2042": 238625960.5461736, + "2043": 238176789.0675298, + "2044": 237901536.63908705, + "2045": 237438128.49147847, + "2046": 236999535.43709755, + "2047": 236618132.94155577, + "2048": 236358290.86891964, + "2049": 235964191.21572512, + "2050": 235355017.25943354 + } + }, + "panel management": { + "stock": { + "2015": 254512.2857142857, + "2016": 258008.9387755102, + "2017": 261508.04081632654, + "2018": 265163.63265306124, + "2019": 268694.20408163266, + "2020": 272453.387755102, + "2021": 276938.44897959183, + "2022": 281108.32653061225, + "2023": 284849.14285714284, + "2024": 288773.02040816325, + "2025": 292779.36734693876, + "2026": 296737.2244897959, + "2027": 300633.55102040817, + "2028": 304475.14285714284, + "2029": 308220.61224489793, + "2030": 311844.1224489796, + "2031": 315364.4081632653, + "2032": 318801.4285714286, + "2033": 322127.7551020408, + "2034": 325336.2857142857, + "2035": 328471.9591836735, + "2036": 331556.63265306124, + "2037": 334562.20408163266, + "2038": 337517.5714285714, + "2039": 340426.83673469385, + "2040": 343321.3469387755, + "2041": 346183.83673469385, + "2042": 349024.5918367347, + "2043": 351859.7755102041, + "2044": 354686.32653061225, + "2045": 357489.97959183675, + "2046": 360261.55102040817, + "2047": 363013.5918367347, + "2048": 365730.1224489796, + "2049": 368388.48979591834, + "2050": 370984.2857142857 + }, + "energy": { + "2015": 35853063.85970837, + "2016": 31970379.97822397, + "2017": 34599515.002177306, + "2018": 40496445.379447244, + "2019": 38113708.58649286, + "2020": 36255820.30956686, + "2021": 38019497.49816973, + "2022": 37241487.03685132, + "2023": 36436307.44230882, + "2024": 38737803.47973055, + "2025": 38832576.42534783, + "2026": 38878543.97041361, + "2027": 38865468.8845683, + "2028": 38815037.43091549, + "2029": 38681336.82166808, + "2030": 38545153.08887065, + "2031": 38397458.42379682, + "2032": 38242159.63924193, + "2033": 38145674.93347847, + "2034": 38035881.828247555, + "2035": 37927538.60052571, + "2036": 37834813.10098034, + "2037": 37735302.46038269, + "2038": 37619669.37234432, + "2039": 37513364.067689404, + "2040": 37428837.87543669, + "2041": 37346573.39686807, + "2042": 37270927.406764485, + "2043": 37200771.42903513, + "2044": 37157779.82302737, + "2045": 37085400.22363386, + "2046": 37016896.48726952, + "2047": 36957325.32958173, + "2048": 36916740.6630841, + "2049": 36855186.33960804, + "2050": 36760039.61604507 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 1583008.0, - "2016": 1582720.0, - "2017": 1583397.0, - "2018": 1584183.0, - "2019": 1585667.0, - "2020": 1587596.0, - "2021": 1588592.0, - "2022": 1588259.0, - "2023": 1587786.0, - "2024": 1587353.0, - "2025": 1586944.0, - "2026": 1586517.0, - "2027": 1586082.0, - "2028": 1585646.0, - "2029": 1585200.0, - "2030": 1584734.0, - "2031": 1584250.0, - "2032": 1583754.0, - "2033": 1583234.0, - "2034": 1582688.0, - "2035": 1582130.0, - "2036": 1581567.0, - "2037": 1580992.0, - "2038": 1580408.0, - "2039": 1579811.0, - "2040": 1579216.0, - "2041": 1578612.0, - "2042": 1577989.0, - "2043": 1577352.0, - "2044": 1576702.0, - "2045": 1576041.0, - "2046": 1575366.0, - "2047": 1574676.0, - "2048": 1573972.0, - "2049": 1573251.0, - "2050": 1572514.0 - }, - "energy": { - "2015": 139958496, - "2016": 120336360, - "2017": 118302832, - "2018": 138638240, - "2019": 135907520, - "2020": 111158688, - "2021": 112410712, - "2022": 131100992, - "2023": 131289440, - "2024": 112872816, - "2025": 112664720, - "2026": 112214208, - "2027": 111393024, - "2028": 110330736, - "2029": 108769648, - "2030": 107186824, - "2031": 105528368, - "2032": 103808888, - "2033": 102335208, - "2034": 100665520, - "2035": 98994856, - "2036": 97389640, - "2037": 95768680, - "2038": 94071624, - "2039": 92437496, - "2040": 90922656, - "2041": 89429776, - "2042": 88020520, - "2043": 86684872, - "2044": 85533992, - "2045": 84280320, - "2046": 83098312, - "2047": 81985440, - "2048": 80993096, - "2049": 79929552, - "2050": 78736592 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 452288.0, + "2016": 452205.71428571426, + "2017": 452399.14285714284, + "2018": 452623.71428571426, + "2019": 453047.71428571426, + "2020": 453598.8571428571, + "2021": 453883.4285714285, + "2022": 453788.2857142857, + "2023": 453653.14285714284, + "2024": 453529.4285714285, + "2025": 453412.5714285714, + "2026": 453290.5714285714, + "2027": 453166.2857142857, + "2028": 453041.71428571426, + "2029": 452914.2857142857, + "2030": 452781.14285714284, + "2031": 452642.8571428571, + "2032": 452501.14285714284, + "2033": 452352.5714285714, + "2034": 452196.5714285714, + "2035": 452037.14285714284, + "2036": 451876.2857142857, + "2037": 451712.0, + "2038": 451545.14285714284, + "2039": 451374.5714285714, + "2040": 451204.5714285714, + "2041": 451032.0, + "2042": 450854.0, + "2043": 450672.0, + "2044": 450486.2857142857, + "2045": 450297.4285714285, + "2046": 450104.5714285714, + "2047": 449907.4285714285, + "2048": 449706.2857142857, + "2049": 449500.2857142857, + "2050": 449289.71428571426 + }, + "energy": { + "2015": 39660036.83257539, + "2016": 34099712.45974272, + "2017": 33523471.662041713, + "2018": 39285915.9104098, + "2019": 38512111.82652303, + "2020": 31499035.687985357, + "2021": 31853821.709373213, + "2022": 37150086.06199349, + "2023": 37203486.568819635, + "2024": 31984768.112658948, + "2025": 31925799.95237869, + "2026": 31798138.37395249, + "2027": 31565439.476657096, + "2028": 31264418.94263533, + "2029": 30822053.46037914, + "2030": 30373528.648141343, + "2031": 29903571.997241024, + "2032": 29416322.976410758, + "2033": 28998726.297753755, + "2034": 28525586.8351883, + "2035": 28052170.803518042, + "2036": 27597300.770588856, + "2037": 27137969.360624783, + "2038": 26657074.628325406, + "2039": 26194011.802406337, + "2040": 25764751.615190133, + "2041": 25341714.232832044, + "2042": 24942373.382052053, + "2043": 24563890.829086095, + "2044": 24237765.981403578, + "2045": 23882512.966281377, + "2046": 23547567.377723474, + "2047": 23232212.85640923, + "2048": 22951012.352578543, + "2049": 22649635.905856334, + "2050": 22311586.849228937 + } + }, + "panel replacement": { + "stock": { + "2015": 678432.0, + "2016": 678308.5714285714, + "2017": 678598.7142857142, + "2018": 678935.5714285714, + "2019": 679571.5714285714, + "2020": 680398.2857142857, + "2021": 680825.1428571428, + "2022": 680682.4285714285, + "2023": 680479.7142857142, + "2024": 680294.1428571428, + "2025": 680118.8571428572, + "2026": 679935.8571428572, + "2027": 679749.4285714285, + "2028": 679562.5714285714, + "2029": 679371.4285714285, + "2030": 679171.7142857142, + "2031": 678964.2857142857, + "2032": 678751.7142857142, + "2033": 678528.8571428572, + "2034": 678294.8571428572, + "2035": 678055.7142857142, + "2036": 677814.4285714285, + "2037": 677568.0, + "2038": 677317.7142857142, + "2039": 677061.8571428572, + "2040": 676806.8571428572, + "2041": 676548.0, + "2042": 676281.0, + "2043": 676008.0, + "2044": 675729.4285714285, + "2045": 675446.1428571428, + "2046": 675156.8571428572, + "2047": 674861.1428571428, + "2048": 674559.4285714285, + "2049": 674250.4285714285, + "2050": 673934.5714285714 + }, + "energy": { + "2015": 64469016.697682336, + "2016": 55430481.3491159, + "2017": 54493778.29546774, + "2018": 63860867.79252966, + "2019": 62603017.51328191, + "2020": 51202974.578724116, + "2021": 51779693.8095588, + "2022": 60388988.763716914, + "2023": 60475793.47801339, + "2024": 51992552.559427515, + "2025": 51896697.39606022, + "2026": 51689178.263741836, + "2027": 51310916.661045924, + "2028": 50821595.43534665, + "2029": 50102512.19842367, + "2030": 49373416.717964284, + "2031": 48609482.90464029, + "2032": 47817439.63467452, + "2033": 47138619.10400063, + "2034": 46369511.499758296, + "2035": 45599954.321091436, + "2036": 44860544.42412179, + "2037": 44113882.375779435, + "2038": 43332168.262469, + "2039": 42579440.64443179, + "2040": 41881660.60216614, + "2041": 41193995.98445236, + "2042": 40544851.05083354, + "2043": 39929612.13590389, + "2044": 39399482.81858807, + "2045": 38822004.470282465, + "2046": 38277536.67685323, + "2047": 37764914.966840126, + "2048": 37307812.01321989, + "2049": 36817912.236826755, + "2050": 36268399.62874852 + } + }, + "panel management": { + "stock": { + "2015": 452288.0, + "2016": 452205.71428571426, + "2017": 452399.14285714284, + "2018": 452623.71428571426, + "2019": 453047.71428571426, + "2020": 453598.8571428571, + "2021": 453883.4285714285, + "2022": 453788.2857142857, + "2023": 453653.14285714284, + "2024": 453529.4285714285, + "2025": 453412.5714285714, + "2026": 453290.5714285714, + "2027": 453166.2857142857, + "2028": 453041.71428571426, + "2029": 452914.2857142857, + "2030": 452781.14285714284, + "2031": 452642.8571428571, + "2032": 452501.14285714284, + "2033": 452352.5714285714, + "2034": 452196.5714285714, + "2035": 452037.14285714284, + "2036": 451876.2857142857, + "2037": 451712.0, + "2038": 451545.14285714284, + "2039": 451374.5714285714, + "2040": 451204.5714285714, + "2041": 451032.0, + "2042": 450854.0, + "2043": 450672.0, + "2044": 450486.2857142857, + "2045": 450297.4285714285, + "2046": 450104.5714285714, + "2047": 449907.4285714285, + "2048": 449706.2857142857, + "2049": 449500.2857142857, + "2050": 449289.71428571426 + }, + "energy": { + "2015": 35829442.46974227, + "2016": 30806166.19114137, + "2017": 30285582.042490542, + "2018": 35491456.297060534, + "2019": 34792390.66019505, + "2020": 28456677.73329052, + "2021": 28777196.481067978, + "2022": 33561917.17428959, + "2023": 33610159.95316697, + "2024": 28895495.32791353, + "2025": 28842222.65156108, + "2026": 28726891.362305667, + "2027": 28516667.862296972, + "2028": 28244721.622018017, + "2029": 27845082.341197185, + "2030": 27439878.63389436, + "2031": 27015313.098118678, + "2032": 26575125.38891471, + "2033": 26197862.598245617, + "2034": 25770421.6650534, + "2035": 25342730.875390515, + "2036": 24931794.80528935, + "2037": 24516828.26359578, + "2038": 24082381.10920559, + "2039": 23664043.553161867, + "2040": 23276243.782643724, + "2041": 22894065.782715596, + "2042": 22533295.5671144, + "2043": 22191369.03501001, + "2044": 21896743.200008348, + "2045": 21575802.563436154, + "2046": 21273207.945423286, + "2047": 20988312.176750645, + "2048": 20734271.63420156, + "2049": 20462003.857316907, + "2050": 20156605.522022538 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 923421.3333333334, + "2016": 923253.3333333334, + "2017": 923648.2500000001, + "2018": 924106.7500000001, + "2019": 924972.4166666667, + "2020": 926097.6666666667, + "2021": 926678.6666666667, + "2022": 926484.4166666667, + "2023": 926208.5000000001, + "2024": 925955.9166666667, + "2025": 925717.3333333334, + "2026": 925468.2500000001, + "2027": 925214.5000000001, + "2028": 924960.1666666667, + "2029": 924700.0000000001, + "2030": 924428.1666666667, + "2031": 924145.8333333334, + "2032": 923856.5000000001, + "2033": 923553.1666666667, + "2034": 923234.6666666667, + "2035": 922909.1666666667, + "2036": 922580.7500000001, + "2037": 922245.3333333334, + "2038": 921904.6666666667, + "2039": 921556.4166666667, + "2040": 921209.3333333334, + "2041": 920857.0000000001, + "2042": 920493.5833333334, + "2043": 920122.0000000001, + "2044": 919742.8333333334, + "2045": 919357.2500000001, + "2046": 918963.5000000001, + "2047": 918561.0000000001, + "2048": 918150.3333333334, + "2049": 917729.7500000001, + "2050": 917299.8333333334 + }, + "energy": { + "2015": 79020827.71149544, + "2016": 67942133.15202025, + "2017": 66793999.45290917, + "2018": 78275408.71305846, + "2019": 76733639.11124496, + "2020": 62760402.43447512, + "2021": 63467297.51853388, + "2022": 74019864.44351433, + "2023": 74126262.53556424, + "2024": 63728202.29825366, + "2025": 63610710.90878166, + "2026": 63356350.99386831, + "2027": 62892708.97685609, + "2028": 62292939.19204796, + "2029": 61411545.99752204, + "2030": 60517880.6168822, + "2031": 59581513.2680712, + "2032": 58610691.655117005, + "2033": 57778649.18031164, + "2034": 56835940.22336521, + "2035": 55892680.2149996, + "2036": 54986372.26942311, + "2037": 54071175.23210123, + "2038": 53113014.25134334, + "2039": 52190382.53667751, + "2040": 51335101.049153656, + "2041": 50492218.21856124, + "2042": 49696549.65423635, + "2043": 48942440.30391006, + "2044": 48292651.31077451, + "2045": 47584825.76284403, + "2046": 46917461.84288873, + "2047": 46289132.23739663, + "2048": 45728852.96535775, + "2049": 45128374.040608555, + "2050": 44454826.601039715 + } + }, + "panel replacement": { + "stock": { + "2015": 197876.0, + "2016": 197840.0, + "2017": 197924.625, + "2018": 198022.875, + "2019": 198208.375, + "2020": 198449.5, + "2021": 198574.0, + "2022": 198532.375, + "2023": 198473.25, + "2024": 198419.125, + "2025": 198368.0, + "2026": 198314.625, + "2027": 198260.25, + "2028": 198205.75, + "2029": 198150.0, + "2030": 198091.75, + "2031": 198031.25, + "2032": 197969.25, + "2033": 197904.25, + "2034": 197836.0, + "2035": 197766.25, + "2036": 197695.875, + "2037": 197624.0, + "2038": 197551.0, + "2039": 197476.375, + "2040": 197402.0, + "2041": 197326.5, + "2042": 197248.625, + "2043": 197169.0, + "2044": 197087.75, + "2045": 197005.125, + "2046": 196920.75, + "2047": 196834.5, + "2048": 196746.5, + "2049": 196656.375, + "2050": 196564.25 + }, + "energy": { + "2015": 18736322.091321185, + "2016": 16109495.77692789, + "2017": 15837266.246898357, + "2018": 18559578.682625227, + "2019": 18194015.669850264, + "2020": 14880875.696296986, + "2021": 15048484.849013692, + "2022": 17550563.07981276, + "2023": 17575790.718908463, + "2024": 15110346.969793325, + "2025": 15082489.041955093, + "2026": 15022178.748694973, + "2027": 14912246.387602443, + "2028": 14770037.299261386, + "2029": 14561053.576108942, + "2030": 14349160.04248685, + "2031": 14127141.610749172, + "2032": 13896953.862021256, + "2033": 13699671.496686764, + "2034": 13476149.430830797, + "2035": 13252496.707309283, + "2036": 13037605.544130864, + "2037": 12820606.72287211, + "2038": 12593420.88755841, + "2039": 12374659.258779215, + "2040": 12171866.781237751, + "2041": 11972014.101171143, + "2042": 11783356.212727366, + "2043": 11604552.268387832, + "2044": 11450483.319487011, + "2045": 11282653.548089132, + "2046": 11124417.476428872, + "2047": 10975436.679733165, + "2048": 10842591.033768307, + "2049": 10700213.80400519, + "2050": 10540511.581983153 + } + }, + "panel management": { + "stock": { + "2015": 461710.6666666667, + "2016": 461626.6666666667, + "2017": 461824.12500000006, + "2018": 462053.37500000006, + "2019": 462486.2083333334, + "2020": 463048.8333333334, + "2021": 463339.3333333334, + "2022": 463242.2083333334, + "2023": 463104.25000000006, + "2024": 462977.9583333334, + "2025": 462858.6666666667, + "2026": 462734.12500000006, + "2027": 462607.25000000006, + "2028": 462480.0833333334, + "2029": 462350.00000000006, + "2030": 462214.0833333334, + "2031": 462072.9166666667, + "2032": 461928.25000000006, + "2033": 461776.5833333334, + "2034": 461617.3333333334, + "2035": 461454.5833333334, + "2036": 461290.37500000006, + "2037": 461122.6666666667, + "2038": 460952.3333333334, + "2039": 460778.2083333334, + "2040": 460604.6666666667, + "2041": 460428.50000000006, + "2042": 460246.7916666667, + "2043": 460061.00000000006, + "2044": 459871.4166666667, + "2045": 459678.62500000006, + "2046": 459481.75000000006, + "2047": 459280.50000000006, + "2048": 459075.1666666667, + "2049": 458864.87500000006, + "2050": 458649.9166666667 + }, + "energy": { + "2015": 42201346.19718336, + "2016": 36284731.071051866, + "2017": 35671566.30019247, + "2018": 41803252.60431632, + "2019": 40979865.21890476, + "2020": 33517409.86922789, + "2021": 33894929.63245243, + "2022": 39530564.4766729, + "2023": 39587386.74552728, + "2024": 34034266.731953, + "2025": 33971520.04926324, + "2026": 33835678.25743671, + "2027": 33588068.63554146, + "2028": 33267759.508690644, + "2029": 32797048.426369008, + "2030": 32319783.34063094, + "2031": 31819713.12117963, + "2032": 31301242.48286173, + "2033": 30856887.32300159, + "2034": 30353430.345803987, + "2035": 29849679.077691108, + "2036": 29365662.186446022, + "2037": 28876898.045026653, + "2038": 28365188.861098245, + "2039": 27872454.20454327, + "2040": 27415688.16960859, + "2041": 26965543.680267613, + "2042": 26540614.133036282, + "2043": 26137879.4277021, + "2044": 25790857.36973847, + "2045": 25412840.689066827, + "2046": 25056432.6806824, + "2047": 24720871.0828702, + "2048": 24421652.00087394, + "2049": 24100964.15538625, + "2050": 23741253.81697713 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 743044.5714285715, + "2016": 742909.3877551021, + "2017": 743227.1632653062, + "2018": 743596.1020408163, + "2019": 744292.6734693878, + "2020": 745198.1224489796, + "2021": 745665.6326530613, + "2022": 745509.3265306123, + "2023": 745287.306122449, + "2024": 745084.0612244898, + "2025": 744892.0816326531, + "2026": 744691.6530612245, + "2027": 744487.4693877551, + "2028": 744282.8163265307, + "2029": 744073.4693877551, + "2030": 743854.7346938776, + "2031": 743627.5510204082, + "2032": 743394.7346938776, + "2033": 743150.6530612245, + "2034": 742894.3673469388, + "2035": 742632.4489795918, + "2036": 742368.1836734695, + "2037": 742098.2857142858, + "2038": 741824.1632653062, + "2039": 741543.9387755103, + "2040": 741264.6530612245, + "2041": 740981.1428571428, + "2042": 740688.7142857143, + "2043": 740389.7142857143, + "2044": 740084.612244898, + "2045": 739774.3469387755, + "2046": 739457.5102040817, + "2047": 739133.6326530613, + "2048": 738803.1836734695, + "2049": 738464.7551020408, + "2050": 738118.8163265307 + }, + "energy": { + "2015": 62878814.5176555, + "2016": 54063225.001859255, + "2017": 53149626.80251551, + "2018": 62285666.302202955, + "2019": 61058842.34162216, + "2020": 49939994.53079246, + "2021": 50502488.32086329, + "2022": 58899425.1485, + "2023": 58984088.72503789, + "2024": 50710096.6657248, + "2025": 50616605.87981448, + "2026": 50414205.44471708, + "2027": 50045274.09794935, + "2028": 49568022.54105686, + "2029": 48866676.31626078, + "2030": 48155564.81138941, + "2031": 47410474.301059164, + "2032": 46637967.686049394, + "2033": 45975891.041710645, + "2034": 45225754.35794437, + "2035": 44475179.189021975, + "2036": 43754007.68454416, + "2037": 43025762.91131839, + "2038": 42263330.67247757, + "2039": 41529169.94378478, + "2040": 40848601.44593578, + "2041": 40177898.86409953, + "2042": 39544765.83420549, + "2043": 38944702.49219246, + "2044": 38427649.42203029, + "2045": 37864415.23899093, + "2046": 37333377.367660955, + "2047": 36833400.0596032, + "2048": 36387572.074185945, + "2049": 35909756.2372155, + "2050": 35373797.987371325 + } + }, + "panel replacement": { + "stock": { + "2015": 743044.5714285715, + "2016": 742909.3877551021, + "2017": 743227.1632653062, + "2018": 743596.1020408163, + "2019": 744292.6734693878, + "2020": 745198.1224489796, + "2021": 745665.6326530613, + "2022": 745509.3265306123, + "2023": 745287.306122449, + "2024": 745084.0612244898, + "2025": 744892.0816326531, + "2026": 744691.6530612245, + "2027": 744487.4693877551, + "2028": 744282.8163265307, + "2029": 744073.4693877551, + "2030": 743854.7346938776, + "2031": 743627.5510204082, + "2032": 743394.7346938776, + "2033": 743150.6530612245, + "2034": 742894.3673469388, + "2035": 742632.4489795918, + "2036": 742368.1836734695, + "2037": 742098.2857142858, + "2038": 741824.1632653062, + "2039": 741543.9387755103, + "2040": 741264.6530612245, + "2041": 740981.1428571428, + "2042": 740688.7142857143, + "2043": 740389.7142857143, + "2044": 740084.612244898, + "2045": 739774.3469387755, + "2046": 739457.5102040817, + "2047": 739133.6326530613, + "2048": 738803.1836734695, + "2049": 738464.7551020408, + "2050": 738118.8163265307 + }, + "energy": { + "2015": 66666982.613646016, + "2016": 57320293.15254608, + "2017": 56351654.73690919, + "2018": 66038099.86402314, + "2019": 64737365.23221676, + "2020": 52948656.43777497, + "2021": 53545037.96962472, + "2022": 62447852.78555541, + "2023": 62537616.96492739, + "2024": 53765153.79120155, + "2025": 53666030.6024673, + "2026": 53451436.443987355, + "2027": 53060278.62924058, + "2028": 52554274.79488468, + "2029": 51810675.588485874, + "2030": 51056722.78744647, + "2031": 50266743.89743684, + "2032": 49447697.204733655, + "2033": 48745733.39584793, + "2034": 47950404.32296183, + "2035": 47154610.34814486, + "2036": 46389991.47739659, + "2037": 45617873.2050095, + "2038": 44809507.82470144, + "2039": 44031117.18691928, + "2040": 43309547.472834505, + "2041": 42598438.05219412, + "2042": 41927161.58141683, + "2043": 41290947.099703975, + "2044": 40742743.888443455, + "2045": 40145577.35825142, + "2046": 39582546.82393366, + "2047": 39052448.1132758, + "2048": 38579760.98040781, + "2049": 38073158.870616294, + "2050": 37504911.526926816 + } + }, + "panel management": { + "stock": { + "2015": 96918.85714285714, + "2016": 96901.22448979592, + "2017": 96942.67346938775, + "2018": 96990.79591836734, + "2019": 97081.65306122448, + "2020": 97199.75510204081, + "2021": 97260.73469387754, + "2022": 97240.3469387755, + "2023": 97211.38775510204, + "2024": 97184.8775510204, + "2025": 97159.83673469388, + "2026": 97133.69387755102, + "2027": 97107.0612244898, + "2028": 97080.36734693877, + "2029": 97053.0612244898, + "2030": 97024.5306122449, + "2031": 96994.89795918367, + "2032": 96964.5306122449, + "2033": 96932.69387755102, + "2034": 96899.26530612244, + "2035": 96865.10204081633, + "2036": 96830.63265306123, + "2037": 96795.42857142857, + "2038": 96759.67346938775, + "2039": 96723.12244897959, + "2040": 96686.69387755102, + "2041": 96649.71428571429, + "2042": 96611.57142857142, + "2043": 96572.57142857142, + "2044": 96532.77551020408, + "2045": 96492.30612244898, + "2046": 96450.97959183673, + "2047": 96408.73469387754, + "2048": 96365.63265306123, + "2049": 96321.48979591836, + "2050": 96276.36734693877 + }, + "energy": { + "2015": 10412698.868698483, + "2016": 8952841.845594663, + "2017": 8801550.460575303, + "2018": 10314473.833773898, + "2019": 10111312.426161084, + "2020": 8270037.031432573, + "2021": 8363185.70951199, + "2022": 9753714.065944584, + "2023": 9767734.310034722, + "2024": 8397565.543073656, + "2025": 8382083.517718219, + "2026": 8348566.111295568, + "2027": 8287471.272810069, + "2028": 8208438.664058458, + "2029": 8092296.095253354, + "2030": 7974536.401164124, + "2031": 7851149.801503992, + "2032": 7723223.109216946, + "2033": 7613583.562441425, + "2034": 7489361.319093801, + "2035": 7365066.4628331615, + "2036": 7245640.838059252, + "2037": 7125043.883672107, + "2038": 6998785.502820986, + "2039": 6877208.869295942, + "2040": 6764507.081229719, + "2041": 6653439.083706349, + "2042": 6548592.5843776725, + "2043": 6449222.408103562, + "2044": 6363598.6895262515, + "2045": 6270327.402757644, + "2046": 6182387.8084053835, + "2047": 6099591.827121002, + "2048": 6025762.945406241, + "2049": 5946636.892168208, + "2050": 5857882.485701862 + } + } } }, "NGHP": { - "stock": { - "2015": 74638.0, - "2016": 74573.0, - "2017": 74507.0, - "2018": 74442.0, - "2019": 74377.0, - "2020": 74312.0, - "2021": 74247.0, - "2022": 74182.0, - "2023": 74117.0, - "2024": 74052.0, - "2025": 73987.0, - "2026": 73922.0, - "2027": 73858.0, - "2028": 73793.0, - "2029": 73728.0, - "2030": 73664.0, - "2031": 73599.0, - "2032": 73535.0, - "2033": 73470.0, - "2034": 73406.0, - "2035": 73342.0, - "2036": 73278.0, - "2037": 73213.0, - "2038": 73149.0, - "2039": 73085.0, - "2040": 73021.0, - "2041": 72957.0, - "2042": 72893.0, - "2043": 72830.0, - "2044": 72766.0, - "2045": 72702.0, - "2046": 72638.0, - "2047": 72575.0, - "2048": 72511.0, - "2049": 72448.0, - "2050": 72384.0 - }, - "energy": { - "2015": 3547245, - "2016": 3054199, - "2017": 3003688, - "2018": 3522630, - "2019": 3454909, - "2020": 2827213, - "2021": 2862336, - "2022": 3346539, - "2023": 3361086, - "2024": 2897014, - "2025": 2899082, - "2026": 2894577, - "2027": 2880231, - "2028": 2859480, - "2029": 2825607, - "2030": 2791064, - "2031": 2754546, - "2032": 2716375, - "2033": 2678511, - "2034": 2639340, - "2035": 2599701, - "2036": 2561471, - "2037": 2521834, - "2038": 2479280, - "2039": 2437589, - "2040": 2398205, - "2041": 2358588, - "2042": 2320488, - "2043": 2283772, - "2044": 2251400, - "2045": 2215861, - "2046": 2181814, - "2047": 2149899, - "2048": 2121422, - "2049": 2091316, - "2050": 2058067 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 21325.142857142855, + "2016": 21306.571428571428, + "2017": 21287.714285714286, + "2018": 21269.142857142855, + "2019": 21250.571428571428, + "2020": 21232.0, + "2021": 21213.42857142857, + "2022": 21194.85714285714, + "2023": 21176.285714285714, + "2024": 21157.714285714286, + "2025": 21139.142857142855, + "2026": 21120.571428571428, + "2027": 21102.285714285714, + "2028": 21083.714285714286, + "2029": 21065.142857142855, + "2030": 21046.85714285714, + "2031": 21028.285714285714, + "2032": 21010.0, + "2033": 20991.42857142857, + "2034": 20973.142857142855, + "2035": 20954.85714285714, + "2036": 20936.571428571428, + "2037": 20918.0, + "2038": 20899.714285714286, + "2039": 20881.42857142857, + "2040": 20863.142857142855, + "2041": 20844.85714285714, + "2042": 20826.571428571428, + "2043": 20808.571428571428, + "2044": 20790.285714285714, + "2045": 20772.0, + "2046": 20753.714285714286, + "2047": 20735.714285714286, + "2048": 20717.42857142857, + "2049": 20699.42857142857, + "2050": 20681.142857142855 + }, + "energy": { + "2015": 1005182.7604246968, + "2016": 865468.3230806862, + "2017": 851155.0217970669, + "2018": 998207.6082579156, + "2019": 979017.5095422303, + "2020": 801147.3037945189, + "2021": 811100.1077577063, + "2022": 948308.7043293893, + "2023": 952430.8874929142, + "2024": 820926.8120778217, + "2025": 821512.821205626, + "2026": 820236.2394257621, + "2027": 816171.0136291079, + "2028": 810290.80308217, + "2029": 800692.2115995219, + "2030": 790903.7622273049, + "2031": 780555.6571358355, + "2032": 769739.1414601009, + "2033": 759009.6203695869, + "2034": 747909.7347094207, + "2035": 736677.2318965407, + "2036": 725843.9973917247, + "2037": 714612.0613188136, + "2038": 702553.5350013158, + "2039": 690739.5569803823, + "2040": 679579.3135135323, + "2041": 668353.0448403098, + "2042": 657556.6484334698, + "2043": 647152.4360850832, + "2044": 637979.1829490667, + "2045": 627908.4970723559, + "2046": 618260.5992124168, + "2047": 609216.8461592856, + "2048": 601147.31911263, + "2049": 592616.1823613354, + "2050": 583194.4137489727 + } + }, + "panel replacement": { + "stock": { + "2015": 31987.714285714283, + "2016": 31959.85714285714, + "2017": 31931.571428571428, + "2018": 31903.714285714283, + "2019": 31875.85714285714, + "2020": 31848.0, + "2021": 31820.142857142855, + "2022": 31792.285714285714, + "2023": 31764.42857142857, + "2024": 31736.571428571428, + "2025": 31708.714285714283, + "2026": 31680.85714285714, + "2027": 31653.42857142857, + "2028": 31625.571428571428, + "2029": 31597.714285714283, + "2030": 31570.285714285714, + "2031": 31542.42857142857, + "2032": 31515.0, + "2033": 31487.142857142855, + "2034": 31459.714285714283, + "2035": 31432.285714285714, + "2036": 31404.85714285714, + "2037": 31377.0, + "2038": 31349.571428571428, + "2039": 31322.142857142855, + "2040": 31294.714285714283, + "2041": 31267.285714285714, + "2042": 31239.85714285714, + "2043": 31212.85714285714, + "2044": 31185.42857142857, + "2045": 31158.0, + "2046": 31130.571428571428, + "2047": 31103.571428571428, + "2048": 31076.142857142855, + "2049": 31049.142857142855, + "2050": 31021.714285714283 + }, + "energy": { + "2015": 1633965.808947891, + "2016": 1406854.2600589585, + "2017": 1383587.401701059, + "2018": 1622627.4129850375, + "2019": 1591433.120358574, + "2020": 1302297.8048071093, + "2021": 1318476.4959061667, + "2022": 1541514.6978318854, + "2023": 1548215.4756531988, + "2024": 1334450.206862894, + "2025": 1335402.7887378149, + "2026": 1333327.652690175, + "2027": 1326719.4614050603, + "2028": 1317160.937958984, + "2029": 1301558.0337765855, + "2030": 1285646.5078068576, + "2031": 1268825.2385088082, + "2032": 1251242.5485921688, + "2033": 1233801.2719422607, + "2034": 1215757.952492294, + "2035": 1197499.0584207298, + "2036": 1179889.1913616238, + "2037": 1161631.2185491265, + "2038": 1142029.589387913, + "2039": 1122825.483513961, + "2040": 1104684.0499733954, + "2041": 1086435.2897515646, + "2042": 1068885.3045317912, + "2043": 1051972.830586143, + "2044": 1037061.331333269, + "2045": 1020691.0183483472, + "2046": 1005007.9646271499, + "2047": 990306.9730710064, + "2048": 977189.6258504426, + "2049": 963321.9131200884, + "2050": 948006.4417664863 + } + }, + "panel management": { + "stock": { + "2015": 21325.142857142855, + "2016": 21306.571428571428, + "2017": 21287.714285714286, + "2018": 21269.142857142855, + "2019": 21250.571428571428, + "2020": 21232.0, + "2021": 21213.42857142857, + "2022": 21194.85714285714, + "2023": 21176.285714285714, + "2024": 21157.714285714286, + "2025": 21139.142857142855, + "2026": 21120.571428571428, + "2027": 21102.285714285714, + "2028": 21083.714285714286, + "2029": 21065.142857142855, + "2030": 21046.85714285714, + "2031": 21028.285714285714, + "2032": 21010.0, + "2033": 20991.42857142857, + "2034": 20973.142857142855, + "2035": 20954.85714285714, + "2036": 20936.571428571428, + "2037": 20918.0, + "2038": 20899.714285714286, + "2039": 20881.42857142857, + "2040": 20863.142857142855, + "2041": 20844.85714285714, + "2042": 20826.571428571428, + "2043": 20808.571428571428, + "2044": 20790.285714285714, + "2045": 20772.0, + "2046": 20753.714285714286, + "2047": 20735.714285714286, + "2048": 20717.42857142857, + "2049": 20699.42857142857, + "2050": 20681.142857142855 + }, + "energy": { + "2015": 908096.4306274119, + "2016": 781876.4168603552, + "2017": 768945.5765018739, + "2018": 901794.9787570466, + "2019": 884458.3700991956, + "2020": 723767.8913983718, + "2021": 732759.3963361267, + "2022": 856715.5978387251, + "2023": 860439.6368538868, + "2024": 741636.9810592843, + "2025": 742166.390056559, + "2026": 741013.1078840627, + "2027": 737340.5249658315, + "2028": 732028.258958846, + "2029": 723356.7546238925, + "2030": 714513.7299658373, + "2031": 705165.1043553561, + "2032": 695393.3099477302, + "2033": 685700.1076881522, + "2034": 675672.3127982853, + "2035": 665524.7096827293, + "2036": 655737.8112466512, + "2037": 645590.7201320599, + "2038": 634696.8756107711, + "2039": 624023.9595056565, + "2040": 613941.6365130721, + "2041": 603799.6654081255, + "2042": 594046.0470347387, + "2043": 584646.7333287736, + "2044": 576359.485717664, + "2045": 567261.4845792968, + "2046": 558545.4361604332, + "2047": 550375.1807697078, + "2048": 543085.0550369273, + "2049": 535377.9045185761, + "2050": 526866.144484541 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 43538.833333333336, + "2016": 43500.91666666667, + "2017": 43462.41666666667, + "2018": 43424.5, + "2019": 43386.583333333336, + "2020": 43348.66666666667, + "2021": 43310.75, + "2022": 43272.833333333336, + "2023": 43234.91666666667, + "2024": 43197.0, + "2025": 43159.083333333336, + "2026": 43121.16666666667, + "2027": 43083.833333333336, + "2028": 43045.91666666667, + "2029": 43008.0, + "2030": 42970.66666666667, + "2031": 42932.75, + "2032": 42895.41666666667, + "2033": 42857.5, + "2034": 42820.16666666667, + "2035": 42782.833333333336, + "2036": 42745.5, + "2037": 42707.583333333336, + "2038": 42670.25, + "2039": 42632.91666666667, + "2040": 42595.583333333336, + "2041": 42558.25, + "2042": 42520.91666666667, + "2043": 42484.16666666667, + "2044": 42446.833333333336, + "2045": 42409.5, + "2046": 42372.16666666667, + "2047": 42335.41666666667, + "2048": 42298.083333333336, + "2049": 42261.333333333336, + "2050": 42224.0 + }, + "energy": { + "2015": 2002781.138741757, + "2016": 1724406.4481488974, + "2017": 1695887.8434009918, + "2018": 1988883.463861638, + "2019": 1950648.061035859, + "2020": 1596249.7294676572, + "2021": 1616080.2407337318, + "2022": 1889462.1570440445, + "2023": 1897675.4203583281, + "2024": 1635659.5041703668, + "2025": 1636827.1008249305, + "2026": 1634283.5694280206, + "2027": 1626183.7910883827, + "2028": 1614467.7378104078, + "2029": 1595342.9788742193, + "2030": 1575839.936689212, + "2031": 1555221.8058229843, + "2032": 1533670.3880757152, + "2033": 1512292.3031006663, + "2034": 1490176.283489488, + "2035": 1467796.0302060007, + "2036": 1446211.300948761, + "2037": 1423832.1768690012, + "2038": 1399806.1091522193, + "2039": 1376267.2928439905, + "2040": 1354031.0130357998, + "2041": 1331663.1809933183, + "2042": 1310151.8499783867, + "2043": 1289421.927943105, + "2044": 1271144.6364046442, + "2045": 1251079.2507631835, + "2046": 1231856.251102675, + "2047": 1213836.9826160204, + "2048": 1197758.8153374847, + "2049": 1180760.9116226414, + "2050": 1161988.4642495322 + } + }, + "panel replacement": { + "stock": { + "2015": 9329.75, + "2016": 9321.625, + "2017": 9313.375, + "2018": 9305.25, + "2019": 9297.125, + "2020": 9289.0, + "2021": 9280.875, + "2022": 9272.75, + "2023": 9264.625, + "2024": 9256.5, + "2025": 9248.375, + "2026": 9240.25, + "2027": 9232.25, + "2028": 9224.125, + "2029": 9216.0, + "2030": 9208.0, + "2031": 9199.875, + "2032": 9191.875, + "2033": 9183.75, + "2034": 9175.75, + "2035": 9167.75, + "2036": 9159.75, + "2037": 9151.625, + "2038": 9143.625, + "2039": 9135.625, + "2040": 9127.625, + "2041": 9119.625, + "2042": 9111.625, + "2043": 9103.75, + "2044": 9095.75, + "2045": 9087.75, + "2046": 9079.75, + "2047": 9071.875, + "2048": 9063.875, + "2049": 9056.0, + "2050": 9048.0 + }, + "energy": { + "2015": 474871.6709332788, + "2016": 408867.327318172, + "2017": 402105.39151432685, + "2018": 471576.4471243728, + "2019": 462510.5990007522, + "2020": 378480.58462110395, + "2021": 383182.5202636067, + "2022": 448003.0465257922, + "2023": 449950.46154704574, + "2024": 387824.8835073703, + "2025": 388101.72782330844, + "2026": 387498.6409551743, + "2027": 385578.1339162726, + "2028": 382800.18594720465, + "2029": 378265.5885034073, + "2030": 373641.2977851039, + "2031": 368752.61271284596, + "2032": 363642.6396066201, + "2033": 358573.7647619963, + "2034": 353329.9210968061, + "2035": 348023.42601002066, + "2036": 342905.55454081594, + "2037": 337599.3271951484, + "2038": 331902.59942898207, + "2039": 326321.4019552019, + "2040": 321049.0438609523, + "2041": 315745.4939264641, + "2042": 310645.02562992467, + "2043": 305729.83418699185, + "2044": 301396.1764521999, + "2045": 296638.55065716803, + "2046": 292080.6597361109, + "2047": 287808.18084676564, + "2048": 283995.94893913955, + "2049": 279965.6418909607, + "2050": 275514.57967595704 + } + }, + "panel management": { + "stock": { + "2015": 21769.416666666668, + "2016": 21750.458333333336, + "2017": 21731.208333333336, + "2018": 21712.25, + "2019": 21693.291666666668, + "2020": 21674.333333333336, + "2021": 21655.375, + "2022": 21636.416666666668, + "2023": 21617.458333333336, + "2024": 21598.5, + "2025": 21579.541666666668, + "2026": 21560.583333333336, + "2027": 21541.916666666668, + "2028": 21522.958333333336, + "2029": 21504.0, + "2030": 21485.333333333336, + "2031": 21466.375, + "2032": 21447.708333333336, + "2033": 21428.75, + "2034": 21410.083333333336, + "2035": 21391.416666666668, + "2036": 21372.75, + "2037": 21353.791666666668, + "2038": 21335.125, + "2039": 21316.458333333336, + "2040": 21297.791666666668, + "2041": 21279.125, + "2042": 21260.458333333336, + "2043": 21242.083333333336, + "2044": 21223.416666666668, + "2045": 21204.75, + "2046": 21186.083333333336, + "2047": 21167.708333333336, + "2048": 21149.041666666668, + "2049": 21130.666666666668, + "2050": 21112.0 + }, + "energy": { + "2015": 1069592.190324964, + "2016": 920925.2245329303, + "2017": 905694.7650846812, + "2018": 1062170.089013989, + "2019": 1041750.3399633886, + "2020": 852482.6859112388, + "2021": 863073.2390026614, + "2022": 1009073.7964301632, + "2023": 1013460.118094626, + "2024": 873529.6123222627, + "2025": 874153.1713517609, + "2026": 872794.7896168049, + "2027": 868469.0749953446, + "2028": 862212.0762423875, + "2029": 851998.4326223732, + "2030": 841582.765525684, + "2031": 830571.5814641695, + "2032": 819061.9723176645, + "2033": 807644.9321373374, + "2034": 795833.7954137056, + "2035": 783881.5437839786, + "2036": 772354.1445104231, + "2037": 760402.4959358502, + "2038": 747571.2914187986, + "2039": 735000.3052008075, + "2040": 723124.9431032478, + "2041": 711179.3250802174, + "2042": 699691.1243916884, + "2043": 688620.2378699029, + "2044": 678859.1871431558, + "2045": 668143.1985796484, + "2046": 657877.0891612141, + "2047": 648253.836537214, + "2048": 639667.2357233756, + "2049": 630589.4464863978, + "2050": 620563.9560745106 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 35034.163265306124, + "2016": 35003.65306122449, + "2017": 34972.67346938776, + "2018": 34942.163265306124, + "2019": 34911.65306122449, + "2020": 34881.14285714286, + "2021": 34850.63265306123, + "2022": 34820.12244897959, + "2023": 34789.61224489796, + "2024": 34759.10204081633, + "2025": 34728.5918367347, + "2026": 34698.08163265306, + "2027": 34668.04081632653, + "2028": 34637.5306122449, + "2029": 34607.02040816327, + "2030": 34576.97959183674, + "2031": 34546.4693877551, + "2032": 34516.42857142857, + "2033": 34485.91836734694, + "2034": 34455.87755102041, + "2035": 34425.836734693876, + "2036": 34395.79591836735, + "2037": 34365.28571428572, + "2038": 34335.244897959186, + "2039": 34305.204081632655, + "2040": 34275.163265306124, + "2041": 34245.12244897959, + "2042": 34215.08163265306, + "2043": 34185.510204081635, + "2044": 34155.4693877551, + "2045": 34125.42857142857, + "2046": 34095.38775510204, + "2047": 34065.816326530614, + "2048": 34035.77551020408, + "2049": 34006.204081632655, + "2050": 33976.163265306124 + }, + "energy": { + "2015": 1593662.1697026587, + "2016": 1372152.587442844, + "2017": 1349459.6328107698, + "2018": 1582603.4482703272, + "2019": 1552178.59862097, + "2020": 1270175.1369842126, + "2021": 1285954.7621261089, + "2022": 1503491.4711937197, + "2023": 1510026.9666508038, + "2024": 1301534.463195798, + "2025": 1302463.5485470903, + "2026": 1300439.5981082255, + "2027": 1293994.4054343184, + "2028": 1284671.653923357, + "2029": 1269453.6132539536, + "2030": 1253934.563307294, + "2031": 1237528.2098940953, + "2032": 1220379.2171744718, + "2033": 1203368.1496012928, + "2034": 1185769.8893036752, + "2035": 1167961.3717795562, + "2036": 1150785.8722728312, + "2037": 1132978.253283868, + "2038": 1113860.1207698954, + "2039": 1095129.706175732, + "2040": 1077435.7518840015, + "2041": 1059637.1182465982, + "2042": 1042520.0235250125, + "2043": 1026024.715131371, + "2044": 1011481.0250965371, + "2045": 995514.5046421951, + "2046": 980218.2914142205, + "2047": 965879.91666253, + "2048": 953086.1238439842, + "2049": 939560.4741408855, + "2050": 924622.7764401506 + } + }, + "panel replacement": { + "stock": { + "2015": 35034.163265306124, + "2016": 35003.65306122449, + "2017": 34972.67346938776, + "2018": 34942.163265306124, + "2019": 34911.65306122449, + "2020": 34881.14285714286, + "2021": 34850.63265306123, + "2022": 34820.12244897959, + "2023": 34789.61224489796, + "2024": 34759.10204081633, + "2025": 34728.5918367347, + "2026": 34698.08163265306, + "2027": 34668.04081632653, + "2028": 34637.5306122449, + "2029": 34607.02040816327, + "2030": 34576.97959183674, + "2031": 34546.4693877551, + "2032": 34516.42857142857, + "2033": 34485.91836734694, + "2034": 34455.87755102041, + "2035": 34425.836734693876, + "2036": 34395.79591836735, + "2037": 34365.28571428572, + "2038": 34335.244897959186, + "2039": 34305.204081632655, + "2040": 34275.163265306124, + "2041": 34245.12244897959, + "2042": 34215.08163265306, + "2043": 34185.510204081635, + "2044": 34155.4693877551, + "2045": 34125.42857142857, + "2046": 34095.38775510204, + "2047": 34065.816326530614, + "2048": 34035.77551020408, + "2049": 34006.204081632655, + "2050": 33976.163265306124 + }, + "energy": { + "2015": 1689673.206700812, + "2016": 1454818.6601806227, + "2017": 1430758.556256686, + "2018": 1677948.2466309718, + "2019": 1645690.4355040307, + "2020": 1346697.5232148394, + "2021": 1363427.8003845732, + "2022": 1594070.1258242182, + "2023": 1600999.355730209, + "2024": 1379946.108948535, + "2025": 1380931.167547943, + "2026": 1378785.283123217, + "2027": 1371951.7963402828, + "2028": 1362067.3906360676, + "2029": 1345932.5308982776, + "2030": 1329478.527416966, + "2031": 1312083.7643931825, + "2032": 1293901.6213573965, + "2033": 1275865.712842896, + "2034": 1257207.2358615547, + "2035": 1238325.834593694, + "2036": 1220115.5878551202, + "2037": 1201235.1392551502, + "2038": 1180965.224535996, + "2039": 1161106.386011856, + "2040": 1142346.4499001114, + "2041": 1123475.5279790526, + "2042": 1105327.2046534012, + "2043": 1087838.127508398, + "2044": 1072418.2450228862, + "2045": 1055489.8129318014, + "2046": 1039272.071087485, + "2047": 1024069.873215092, + "2048": 1010505.3114475177, + "2049": 996164.801682634, + "2050": 980327.1743268706 + } + }, + "panel management": { + "stock": { + "2015": 4569.673469387755, + "2016": 4565.693877551021, + "2017": 4561.65306122449, + "2018": 4557.673469387755, + "2019": 4553.693877551021, + "2020": 4549.714285714285, + "2021": 4545.734693877551, + "2022": 4541.755102040816, + "2023": 4537.775510204082, + "2024": 4533.7959183673465, + "2025": 4529.816326530612, + "2026": 4525.836734693878, + "2027": 4521.918367346939, + "2028": 4517.938775510204, + "2029": 4513.959183673469, + "2030": 4510.04081632653, + "2031": 4506.061224489796, + "2032": 4502.142857142857, + "2033": 4498.163265306122, + "2034": 4494.244897959184, + "2035": 4490.326530612245, + "2036": 4486.408163265306, + "2037": 4482.428571428572, + "2038": 4478.510204081633, + "2039": 4474.591836734694, + "2040": 4470.673469387755, + "2041": 4466.755102040816, + "2042": 4462.836734693878, + "2043": 4458.9795918367345, + "2044": 4455.061224489796, + "2045": 4451.142857142857, + "2046": 4447.224489795918, + "2047": 4443.367346938775, + "2048": 4439.448979591836, + "2049": 4435.591836734694, + "2050": 4431.673469387755 + }, + "energy": { + "2015": 263909.6235965293, + "2016": 227227.75237653338, + "2017": 223469.81093254394, + "2018": 262078.3050987011, + "2019": 257039.96587499915, + "2020": 210340.33980094816, + "2021": 212953.43748931785, + "2022": 248977.40298206228, + "2023": 250059.6776189872, + "2024": 215533.42785566705, + "2025": 215687.2839049666, + "2026": 215352.11876855727, + "2027": 214284.7982253989, + "2028": 212740.95544057532, + "2029": 210220.85584776872, + "2030": 207650.9092757403, + "2031": 204934.02571272224, + "2032": 202094.16146813153, + "2033": 199277.13755581115, + "2034": 196362.87483477, + "2035": 193413.79362675, + "2036": 190569.5398720487, + "2037": 187620.60746098164, + "2038": 184454.65469410855, + "2039": 181352.90781241225, + "2040": 178422.79821588713, + "2041": 175475.35377434906, + "2042": 172640.77182158636, + "2043": 169909.15736023107, + "2044": 167500.72988057663, + "2045": 164856.68242600356, + "2046": 162323.63749829459, + "2047": 159949.210122378, + "2048": 157830.5647084981, + "2049": 155590.7241764804, + "2050": 153117.0492329789 + } + } } } } @@ -128616,7 +132845,7 @@ "2016": 680318.808212336, "2017": 646388.644508506, "2018": 630137.1471219817, - "2019": 643561.8809906871, + "2019": 643561.880990687, "2020": 622227.9889465929, "2021": 617432.8028369638, "2022": 607883.3869568142, @@ -128768,12 +132997,12 @@ "2050": 0.0 }, "energy": { - "2015": 1328775.5576136757, - "2016": 1306732.091689761, + "2015": 1328775.5576136755, + "2016": 1306732.0916897613, "2017": 1259757.0966555388, "2018": 1088077.7123968252, "2019": 981160.2510614918, - "2020": 935488.3792174489, + "2020": 935488.3792174488, "2021": 657350.6949274862, "2022": 381809.22062410443, "2023": 119076.66811469117, @@ -128846,7 +133075,7 @@ "2050": 0.0 }, "energy": { - "2015": 105194.75270676106, + "2015": 105194.75270676104, "2016": 98349.7555969405, "2017": 91809.69218105606, "2018": 89423.20205551105, @@ -128924,12 +133153,12 @@ "2050": 0.0 }, "energy": { - "2015": 417615.22776910657, - "2016": 395850.7885246298, + "2015": 417615.22776910645, + "2016": 395850.78852462984, "2017": 346016.1513236713, "2018": 348643.46622166777, "2019": 296304.3484645175, - "2020": 236467.82308769476, + "2020": 236467.8230876947, "2021": 139968.18114388236, "2022": 54987.12810637247, "2023": 12322.87430099783, @@ -129002,12 +133231,12 @@ "2050": 25775972.0 }, "energy": { - "2015": 70506.46191045687, - "2016": 91112.36418866871, + "2015": 70506.46191045686, + "2016": 91112.36418866873, "2017": 122009.05983973395, "2018": 176151.61932599614, "2019": 226073.42973819314, - "2020": 258157.24500031373, + "2020": 258157.2450003137, "2021": 367832.6260954734, "2022": 504090.6039153428, "2023": 656309.9922874141, @@ -129084,7 +133313,7 @@ "2016": 1400099.961690417, "2017": 752210.5988101393, "2018": 167795.31127130621, - "2019": 49131.413722729936, + "2019": 49131.41372272994, "2020": 33855.43722248361, "2021": 17393.552674904913, "2022": 14767.643883783448, @@ -129163,7 +133392,7 @@ "2017": 349639.33268362423, "2018": 386171.14875662356, "2019": 365042.0052723359, - "2020": 339589.8433501688, + "2020": 339589.8433501687, "2021": 291140.74423088634, "2022": 241819.35212702188, "2023": 199787.750705372, @@ -129240,8 +133469,8 @@ "2016": 113.3101908670619, "2017": 186.9090487722187, "2018": 228.71419519006307, - "2019": 235.99285397549588, - "2020": 267.878063207087, + "2019": 235.9928539754959, + "2020": 267.87806320708694, "2021": 278.00169609507833, "2022": 287.0520559107236, "2023": 310.46611282209193, @@ -129319,7 +133548,7 @@ "2017": 192635.15945746424, "2018": 380032.8257768801, "2019": 452721.58815095853, - "2020": 483208.8413641406, + "2020": 483208.8413641405, "2021": 531311.7013981136, "2022": 579241.9519332839, "2023": 626290.783181806, @@ -132114,237 +136343,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 1290664.0, - "2016": 1298340.0, - "2017": 1304877.0, - "2018": 1311889.0, - "2019": 1319555.0, - "2020": 1326862.0, - "2021": 1336339.0, - "2022": 1383414.0, - "2023": 1422430.0, - "2024": 1457356.0, - "2025": 1491672.0, - "2026": 1525782.0, - "2027": 1559843.0, - "2028": 1593685.0, - "2029": 1626735.0, - "2030": 1658569.0, - "2031": 1689608.0, - "2032": 1720294.0, - "2033": 1750051.0, - "2034": 1778637.0, - "2035": 1806614.0, - "2036": 1834575.0, - "2037": 1862505.0, - "2038": 1890518.0, - "2039": 1918442.0, - "2040": 1946453.0, - "2041": 1973927.0, - "2042": 2000750.0, - "2043": 2027020.0, - "2044": 2052688.0, - "2045": 2077835.0, - "2046": 2102467.0, - "2047": 2127060.0, - "2048": 2151318.0, - "2049": 2175379.0, - "2050": 2199276.0 - }, - "energy": { - "2015": 44109732, - "2016": 38393960, - "2017": 38118664, - "2018": 45068064, - "2019": 44581352, - "2020": 36736636, - "2021": 37526568, - "2022": 45593384, - "2023": 47229020, - "2024": 41757176, - "2025": 42796624, - "2026": 43710908, - "2027": 44476656, - "2028": 45134152, - "2029": 45561116, - "2030": 45932936, - "2031": 46238936, - "2032": 46500360, - "2033": 46744672, - "2034": 46964008, - "2035": 47155448, - "2036": 47372364, - "2037": 47561056, - "2038": 47698756, - "2039": 47839724, - "2040": 48019260, - "2041": 48172728, - "2042": 48312284, - "2043": 48433108, - "2044": 48594640, - "2045": 48654936, - "2046": 48702900, - "2047": 48759836, - "2048": 48853924, - "2049": 48887332, - "2050": 48829984 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 368761.14285714284, + "2016": 370954.2857142857, + "2017": 372822.0, + "2018": 374825.4285714285, + "2019": 377015.71428571426, + "2020": 379103.4285714285, + "2021": 381811.14285714284, + "2022": 395261.14285714284, + "2023": 406408.5714285714, + "2024": 416387.4285714285, + "2025": 426192.0, + "2026": 435937.71428571426, + "2027": 445669.4285714285, + "2028": 455338.5714285714, + "2029": 464781.4285714285, + "2030": 473876.8571428571, + "2031": 482745.14285714284, + "2032": 491512.5714285714, + "2033": 500014.5714285714, + "2034": 508182.0, + "2035": 516175.4285714285, + "2036": 524164.2857142857, + "2037": 532144.2857142857, + "2038": 540148.0, + "2039": 548126.2857142857, + "2040": 556129.4285714285, + "2041": 563979.1428571428, + "2042": 571642.8571428572, + "2043": 579148.5714285714, + "2044": 586482.2857142857, + "2045": 593667.1428571428, + "2046": 600704.8571428572, + "2047": 607731.4285714285, + "2048": 614662.2857142857, + "2049": 621536.8571428572, + "2050": 628364.5714285714 + }, + "energy": { + "2015": 12499374.070117395, + "2016": 10879695.847463423, + "2017": 10801685.224229371, + "2018": 12770936.594037598, + "2019": 12633017.022174977, + "2020": 10410059.97138548, + "2021": 10633902.98992742, + "2022": 12919796.514259152, + "2023": 13383286.662114743, + "2024": 11832730.313023176, + "2025": 12127278.676600525, + "2026": 12386359.31944649, + "2027": 12603349.318284938, + "2028": 12789663.949568707, + "2029": 12910652.731601516, + "2030": 13016015.359212834, + "2031": 13102726.574448872, + "2032": 13176806.289258892, + "2033": 13246036.976895317, + "2034": 13308190.215800585, + "2035": 13362438.56562015, + "2036": 13423906.049163092, + "2037": 13477375.698265439, + "2038": 13516395.745121656, + "2039": 13556341.845086996, + "2040": 13607216.958611887, + "2041": 13650705.183382621, + "2042": 13690251.164929941, + "2043": 13724489.059928892, + "2044": 13770262.38025408, + "2045": 13787348.456835363, + "2046": 13800940.014768634, + "2047": 13817073.968202226, + "2048": 13843735.683297416, + "2049": 13853202.507737305, + "2050": 13836951.805870127 + } + }, + "panel replacement": { + "stock": { + "2015": 553141.7142857142, + "2016": 556431.4285714285, + "2017": 559233.0, + "2018": 562238.1428571428, + "2019": 565523.5714285714, + "2020": 568655.1428571428, + "2021": 572716.7142857142, + "2022": 592891.7142857142, + "2023": 609612.8571428572, + "2024": 624581.1428571428, + "2025": 639288.0, + "2026": 653906.5714285714, + "2027": 668504.1428571428, + "2028": 683007.8571428572, + "2029": 697172.1428571428, + "2030": 710815.2857142857, + "2031": 724117.7142857142, + "2032": 737268.8571428572, + "2033": 750021.857142857, + "2034": 762273.0, + "2035": 774263.1428571428, + "2036": 786246.4285714285, + "2037": 798216.4285714285, + "2038": 810222.0, + "2039": 822189.4285714285, + "2040": 834194.1428571428, + "2041": 845968.7142857142, + "2042": 857464.2857142857, + "2043": 868722.857142857, + "2044": 879723.4285714285, + "2045": 890500.7142857142, + "2046": 901057.2857142857, + "2047": 911597.1428571428, + "2048": 921993.4285714285, + "2049": 932305.2857142857, + "2050": 942546.857142857 + }, + "energy": { + "2015": 20318245.266355913, + "2016": 17685391.87739019, + "2017": 17558582.409383297, + "2018": 20759681.28828861, + "2019": 20535487.366863772, + "2020": 16921979.49669792, + "2021": 17285845.505218286, + "2022": 21001659.19473615, + "2023": 21755081.44210962, + "2024": 19234588.49394938, + "2025": 19713388.94110746, + "2026": 20134535.153356154, + "2027": 20487261.29724253, + "2028": 20790123.37288715, + "2029": 20986795.60095474, + "2030": 21158066.87403653, + "2031": 21299019.511234708, + "2032": 21419439.126355287, + "2033": 21531976.448901564, + "2034": 21633009.08822346, + "2035": 21721192.006083656, + "2036": 21821109.9219349, + "2037": 21908027.029837508, + "2038": 21971455.716576688, + "2039": 22036389.740630783, + "2040": 22119089.324526247, + "2041": 22189781.217746936, + "2042": 22254064.83289997, + "2043": 22309719.935634717, + "2044": 22384126.345412157, + "2045": 22411900.463753663, + "2046": 22433994.09869018, + "2047": 22460220.501799706, + "2048": 22503560.213331413, + "2049": 22518948.924780816, + "2050": 22492532.742303558 + } + }, + "panel management": { + "stock": { + "2015": 368761.14285714284, + "2016": 370954.2857142857, + "2017": 372822.0, + "2018": 374825.4285714285, + "2019": 377015.71428571426, + "2020": 379103.4285714285, + "2021": 381811.14285714284, + "2022": 395261.14285714284, + "2023": 406408.5714285714, + "2024": 416387.4285714285, + "2025": 426192.0, + "2026": 435937.71428571426, + "2027": 445669.4285714285, + "2028": 455338.5714285714, + "2029": 464781.4285714285, + "2030": 473876.8571428571, + "2031": 482745.14285714284, + "2032": 491512.5714285714, + "2033": 500014.5714285714, + "2034": 508182.0, + "2035": 516175.4285714285, + "2036": 524164.2857142857, + "2037": 532144.2857142857, + "2038": 540148.0, + "2039": 548126.2857142857, + "2040": 556129.4285714285, + "2041": 563979.1428571428, + "2042": 571642.8571428572, + "2043": 579148.5714285714, + "2044": 586482.2857142857, + "2045": 593667.1428571428, + "2046": 600704.8571428572, + "2047": 607731.4285714285, + "2048": 614662.2857142857, + "2049": 621536.8571428572, + "2050": 628364.5714285714 + }, + "energy": { + "2015": 11292112.66352669, + "2016": 9828872.275146382, + "2017": 9758396.36638733, + "2018": 11537446.117673788, + "2019": 11412847.610961247, + "2020": 9404596.531916596, + "2021": 9606819.50485429, + "2022": 11671928.291004695, + "2023": 12090651.895775637, + "2024": 10689857.193027442, + "2025": 10955956.382292014, + "2026": 11190013.527197355, + "2027": 11386045.38447253, + "2028": 11554364.677544141, + "2029": 11663667.66744374, + "2030": 11758853.766750634, + "2031": 11837189.914316418, + "2032": 11904114.58438582, + "2033": 11966658.574203113, + "2034": 12022808.695975952, + "2035": 12071817.428296193, + "2036": 12127348.02890201, + "2037": 12175653.27189705, + "2038": 12210904.538301652, + "2039": 12246992.41428222, + "2040": 12292953.716861863, + "2041": 12332241.598870443, + "2042": 12367968.002170084, + "2043": 12398899.004436387, + "2044": 12440251.27433376, + "2045": 12455687.07941097, + "2046": 12467965.886541184, + "2047": 12482541.529998064, + "2048": 12506628.103371166, + "2049": 12515180.567481877, + "2050": 12500499.451826314 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 752887.3333333334, + "2016": 757365.0, + "2017": 761178.25, + "2018": 765268.5833333334, + "2019": 769740.4166666667, + "2020": 774002.8333333334, + "2021": 779531.0833333334, + "2022": 806991.5, + "2023": 829750.8333333334, + "2024": 850124.3333333334, + "2025": 870142.0, + "2026": 890039.5, + "2027": 909908.4166666667, + "2028": 929649.5833333334, + "2029": 948928.7500000001, + "2030": 967498.5833333334, + "2031": 985604.6666666667, + "2032": 1003504.8333333334, + "2033": 1020863.0833333334, + "2034": 1037538.2500000001, + "2035": 1053858.1666666667, + "2036": 1070168.75, + "2037": 1086461.25, + "2038": 1102802.1666666667, + "2039": 1119091.1666666667, + "2040": 1135430.9166666667, + "2041": 1151457.4166666667, + "2042": 1167104.1666666667, + "2043": 1182428.3333333335, + "2044": 1197401.3333333335, + "2045": 1212070.4166666667, + "2046": 1226439.0833333335, + "2047": 1240785.0, + "2048": 1254935.5, + "2049": 1268971.0833333335, + "2050": 1282911.0 + }, + "energy": { + "2015": 24904436.903724927, + "2016": 21677301.37884625, + "2017": 21521868.74411957, + "2018": 25445512.93716853, + "2019": 25170714.43478167, + "2020": 20741573.15934519, + "2021": 21187570.23890653, + "2022": 25742109.58831719, + "2023": 26665592.722593796, + "2024": 23576179.401174705, + "2025": 24163053.67941115, + "2026": 24679260.129953295, + "2027": 25111602.87803786, + "2028": 25482826.34515055, + "2029": 25723891.015372574, + "2030": 25933821.280411206, + "2031": 26106589.45076735, + "2032": 26254189.92843789, + "2033": 26392128.939013213, + "2034": 26515966.45343555, + "2035": 26624053.83426228, + "2036": 26746525.01217396, + "2037": 26853060.86707867, + "2038": 26930806.543738935, + "2039": 27010397.339290455, + "2040": 27111763.699529216, + "2041": 27198412.018379595, + "2042": 27277205.596099276, + "2043": 27345423.051704213, + "2044": 27436624.319985155, + "2045": 27470667.55397141, + "2046": 27497748.11777194, + "2047": 27529894.28949546, + "2048": 27583016.549666926, + "2049": 27601878.768736396, + "2050": 27569499.981044948 + } + }, + "panel replacement": { + "stock": { + "2015": 161333.0, + "2016": 162292.5, + "2017": 163109.625, + "2018": 163986.125, + "2019": 164944.375, + "2020": 165857.75, + "2021": 167042.375, + "2022": 172926.75, + "2023": 177803.75, + "2024": 182169.5, + "2025": 186459.0, + "2026": 190722.75, + "2027": 194980.375, + "2028": 199210.625, + "2029": 203341.875, + "2030": 207321.125, + "2031": 211201.0, + "2032": 215036.75, + "2033": 218756.375, + "2034": 222329.625, + "2035": 225826.75, + "2036": 229321.875, + "2037": 232813.125, + "2038": 236314.75, + "2039": 239805.25, + "2040": 243306.625, + "2041": 246740.875, + "2042": 250093.75, + "2043": 253377.5, + "2044": 256586.0, + "2045": 259729.375, + "2046": 262808.375, + "2047": 265882.5, + "2048": 268914.75, + "2049": 271922.375, + "2050": 274909.5 + }, + "energy": { + "2015": 5904994.478604979, + "2016": 5139820.886052547, + "2017": 5102966.856651914, + "2018": 6033286.919118343, + "2019": 5968130.511623716, + "2020": 4917953.995787616, + "2021": 5023702.634171395, + "2022": 6103611.801153463, + "2023": 6322575.306735577, + "2024": 5590056.491890187, + "2025": 5729207.976664499, + "2026": 5851603.686796605, + "2027": 5954114.799582391, + "2028": 6042134.156619175, + "2029": 6099292.065956804, + "2030": 6149067.817190906, + "2031": 6190032.208233979, + "2032": 6225029.185240658, + "2033": 6257735.369242341, + "2034": 6287098.002163333, + "2035": 6312726.181971457, + "2036": 6341764.8481397545, + "2037": 6367025.151651843, + "2038": 6385459.127621226, + "2039": 6404330.592577304, + "2040": 6428365.177251517, + "2041": 6448910.0241946485, + "2042": 6467592.463921469, + "2043": 6483767.2403377695, + "2044": 6505391.619468389, + "2045": 6513463.4786917, + "2046": 6519884.446181864, + "2047": 6527506.5003270535, + "2048": 6540102.113478886, + "2049": 6544574.461112765, + "2050": 6536897.25229728 + } + }, + "panel management": { + "stock": { + "2015": 376443.6666666667, + "2016": 378682.5, + "2017": 380589.125, + "2018": 382634.2916666667, + "2019": 384870.2083333334, + "2020": 387001.4166666667, + "2021": 389765.5416666667, + "2022": 403495.75, + "2023": 414875.4166666667, + "2024": 425062.1666666667, + "2025": 435071.0, + "2026": 445019.75, + "2027": 454954.2083333334, + "2028": 464824.7916666667, + "2029": 474464.37500000006, + "2030": 483749.2916666667, + "2031": 492802.3333333334, + "2032": 501752.4166666667, + "2033": 510431.5416666667, + "2034": 518769.12500000006, + "2035": 526929.0833333334, + "2036": 535084.375, + "2037": 543230.625, + "2038": 551401.0833333334, + "2039": 559545.5833333334, + "2040": 567715.4583333334, + "2041": 575728.7083333334, + "2042": 583552.0833333334, + "2043": 591214.1666666667, + "2044": 598700.6666666667, + "2045": 606035.2083333334, + "2046": 613219.5416666667, + "2047": 620392.5, + "2048": 627467.75, + "2049": 634485.5416666667, + "2050": 641455.5 + }, + "energy": { + "2015": 13300300.617670093, + "2016": 11576837.735101199, + "2017": 11493828.399228513, + "2018": 13589264.143713122, + "2019": 13442507.05359461, + "2020": 11077108.844867192, + "2021": 11315295.126922077, + "2022": 13747662.610529345, + "2023": 14240851.970670626, + "2024": 12590940.106935104, + "2025": 12904362.343924345, + "2026": 13180044.183250096, + "2027": 13410938.322379747, + "2028": 13609191.498230275, + "2029": 13737932.918670619, + "2030": 13850046.902397886, + "2031": 13942314.34099867, + "2032": 14021140.886321452, + "2033": 14094807.691744441, + "2034": 14160943.544401113, + "2035": 14218667.983766258, + "2036": 14284074.139686283, + "2037": 14340969.981269483, + "2038": 14382490.328639835, + "2039": 14424996.068132238, + "2040": 14479131.123219267, + "2041": 14525405.957425755, + "2042": 14567485.939979253, + "2043": 14603917.707958017, + "2044": 14652624.060546454, + "2045": 14670804.967336887, + "2046": 14685267.436046194, + "2047": 14702435.210177483, + "2048": 14730805.336854184, + "2049": 14740878.770150835, + "2050": 14723586.76665777 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 605821.8775510205, + "2016": 609424.8979591837, + "2017": 612493.2857142858, + "2018": 615784.6326530613, + "2019": 619382.9591836735, + "2020": 622812.7755102041, + "2021": 627261.1632653062, + "2022": 649357.5918367347, + "2023": 667671.224489796, + "2024": 684065.0612244898, + "2025": 700172.5714285715, + "2026": 716183.3877551021, + "2027": 732171.2040816327, + "2028": 748056.224489796, + "2029": 763569.4897959185, + "2030": 778511.9795918368, + "2031": 793081.306122449, + "2032": 807484.9387755103, + "2033": 821452.5102040817, + "2034": 834870.4285714286, + "2035": 848002.4897959185, + "2036": 861127.0408163266, + "2037": 874237.0408163266, + "2038": 887386.0, + "2039": 900493.1836734695, + "2040": 913641.2040816327, + "2041": 926537.1632653062, + "2042": 939127.5510204082, + "2043": 951458.3673469388, + "2044": 963506.612244898, + "2045": 975310.306122449, + "2046": 986872.2653061225, + "2047": 998415.918367347, + "2048": 1009802.3265306123, + "2049": 1021096.2653061225, + "2050": 1032313.224489796 + }, + "energy": { + "2015": 19817072.461621005, + "2016": 17249161.418812934, + "2017": 17125479.851661395, + "2018": 20247619.95817551, + "2019": 20028956.036754712, + "2020": 16504579.479380986, + "2021": 16859470.315801237, + "2022": 20483629.202247515, + "2023": 21218467.426447924, + "2024": 18760145.325404868, + "2025": 19227135.610815965, + "2026": 19637893.769094974, + "2027": 19981919.51840901, + "2028": 20277311.15387, + "2029": 20469132.236040793, + "2030": 20636178.90689066, + "2031": 20773654.78575694, + "2032": 20891104.113066543, + "2033": 21000865.5735815, + "2034": 21099406.12706848, + "2035": 21185413.91219972, + "2036": 21282867.238147948, + "2037": 21367640.435974862, + "2038": 21429504.58146469, + "2039": 21492836.9333994, + "2040": 21573496.6372822, + "2041": 21642444.83394184, + "2042": 21705142.820056424, + "2043": 21759425.125900015, + "2044": 21831996.2163086, + "2045": 21859085.25419135, + "2046": 21880633.924302272, + "2047": 21906213.42312296, + "2048": 21948484.111001294, + "2049": 21963493.242246933, + "2050": 21937728.64518411 + } + }, + "panel replacement": { + "stock": { + "2015": 605821.8775510205, + "2016": 609424.8979591837, + "2017": 612493.2857142858, + "2018": 615784.6326530613, + "2019": 619382.9591836735, + "2020": 622812.7755102041, + "2021": 627261.1632653062, + "2022": 649357.5918367347, + "2023": 667671.224489796, + "2024": 684065.0612244898, + "2025": 700172.5714285715, + "2026": 716183.3877551021, + "2027": 732171.2040816327, + "2028": 748056.224489796, + "2029": 763569.4897959185, + "2030": 778511.9795918368, + "2031": 793081.306122449, + "2032": 807484.9387755103, + "2033": 821452.5102040817, + "2034": 834870.4285714286, + "2035": 848002.4897959185, + "2036": 861127.0408163266, + "2037": 874237.0408163266, + "2038": 887386.0, + "2039": 900493.1836734695, + "2040": 913641.2040816327, + "2041": 926537.1632653062, + "2042": 939127.5510204082, + "2043": 951458.3673469388, + "2044": 963506.612244898, + "2045": 975310.306122449, + "2046": 986872.2653061225, + "2047": 998415.918367347, + "2048": 1009802.3265306123, + "2049": 1021096.2653061225, + "2050": 1032313.224489796 + }, + "energy": { + "2015": 21010962.68094068, + "2016": 18288346.452286974, + "2017": 18157213.622411422, + "2018": 21467448.743652448, + "2019": 21235611.296343405, + "2020": 17498906.772303715, + "2021": 17875178.198583994, + "2022": 21717676.491931483, + "2023": 22496785.441303544, + "2024": 19890360.399321217, + "2025": 20385484.766360637, + "2026": 20820989.271438587, + "2027": 21185741.037579563, + "2028": 21498928.701446295, + "2029": 21702306.14817631, + "2030": 21879416.63581263, + "2031": 22025174.82315251, + "2032": 22149699.94853532, + "2033": 22266074.04744179, + "2034": 22370551.22972408, + "2035": 22461740.60026116, + "2036": 22565065.054395203, + "2037": 22654945.459249895, + "2038": 22720536.64355284, + "2039": 22787684.48718986, + "2040": 22873203.578439053, + "2041": 22946305.59639551, + "2042": 23012780.856501408, + "2043": 23070333.429139163, + "2044": 23147276.60403258, + "2045": 23175997.635613773, + "2046": 23198844.51697838, + "2047": 23225965.066502508, + "2048": 23270782.374771904, + "2049": 23286695.73922501, + "2050": 23259378.940115314 + } + }, + "panel management": { + "stock": { + "2015": 79020.24489795919, + "2016": 79490.20408163265, + "2017": 79890.42857142857, + "2018": 80319.73469387754, + "2019": 80789.08163265306, + "2020": 81236.44897959183, + "2021": 81816.67346938775, + "2022": 84698.8163265306, + "2023": 87087.55102040817, + "2024": 89225.8775510204, + "2025": 91326.85714285714, + "2026": 93415.22448979592, + "2027": 95500.59183673469, + "2028": 97572.55102040817, + "2029": 99596.02040816327, + "2030": 101545.04081632652, + "2031": 103445.38775510204, + "2032": 105324.12244897959, + "2033": 107145.97959183673, + "2034": 108896.14285714286, + "2035": 110609.02040816327, + "2036": 112320.91836734694, + "2037": 114030.91836734694, + "2038": 115746.0, + "2039": 117455.63265306123, + "2040": 119170.59183673469, + "2041": 120852.67346938775, + "2042": 122494.89795918367, + "2043": 124103.26530612244, + "2044": 125674.77551020408, + "2045": 127214.38775510204, + "2046": 128722.4693877551, + "2047": 130228.16326530612, + "2048": 131713.3469387755, + "2049": 133186.4693877551, + "2050": 134649.55102040817 + }, + "energy": { + "2015": 3281696.857438317, + "2016": 2856452.1289000907, + "2017": 2835970.525927183, + "2018": 3352995.298172044, + "2019": 3316784.6669018855, + "2020": 2733149.7483153003, + "2021": 2791919.4856147687, + "2022": 3392078.305821002, + "2023": 3513767.132248535, + "2024": 3106670.2752739172, + "2025": 3184003.6228234, + "2026": 3252024.959466437, + "2027": 3308995.4440114275, + "2028": 3357912.1446837024, + "2029": 3389677.6157828984, + "2030": 3417340.4572967105, + "2031": 3440106.391090553, + "2032": 3459555.938398139, + "2033": 3477732.378976705, + "2034": 3494050.6432074443, + "2035": 3508293.487539121, + "2036": 3524431.70745685, + "2037": 3538470.104775241, + "2038": 3548714.7749824706, + "2039": 3559202.5794107392, + "2040": 3572559.78427875, + "2041": 3583977.56966265, + "2042": 3594360.3234421713, + "2043": 3603349.4449608224, + "2044": 3615367.1796588185, + "2045": 3619853.110194876, + "2046": 3623421.558719346, + "2047": 3627657.5103745298, + "2048": 3634657.5142268008, + "2049": 3637143.018528058, + "2050": 3632876.414700577 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 2127516.0, - "2016": 2128922.0, - "2017": 2129584.0, - "2018": 2130572.0, - "2019": 2132003.0, - "2020": 2133207.0, - "2021": 2135858.0, - "2022": 2129694.0, - "2023": 2123548.0, - "2024": 2117420.0, - "2025": 2111310.0, - "2026": 2105217.0, - "2027": 2099142.0, - "2028": 2093084.0, - "2029": 2087044.0, - "2030": 2081021.0, - "2031": 2075016.0, - "2032": 2069028.0, - "2033": 2063057.0, - "2034": 2057104.0, - "2035": 2051168.0, - "2036": 2045248.0, - "2037": 2039346.0, - "2038": 2033461.0, - "2039": 2027593.0, - "2040": 2021742.0, - "2041": 2015908.0, - "2042": 2010091.0, - "2043": 2004290.0, - "2044": 1998506.0, - "2045": 1992739.0, - "2046": 1986988.0, - "2047": 1981254.0, - "2048": 1975537.0, - "2049": 1969836.0, - "2050": 1964152.0 - }, - "energy": { - "2015": 48362696, - "2016": 41994172, - "2017": 41587168, - "2018": 49090628, - "2019": 48466584, - "2020": 39871348, - "2021": 40597536, - "2022": 47522088, - "2023": 47825112, - "2024": 41252824, - "2025": 41302132, - "2026": 41247208, - "2027": 41042960, - "2028": 40737388, - "2029": 40237056, - "2030": 39717284, - "2031": 39158656, - "2032": 38567172, - "2033": 37964228, - "2034": 37361824, - "2035": 36749788, - "2036": 36153836, - "2037": 35542892, - "2038": 34896964, - "2039": 34267288, - "2040": 33674496, - "2041": 33084252, - "2042": 32518872, - "2043": 31973818, - "2044": 31489308, - "2045": 30960662, - "2046": 30451786, - "2047": 29961342, - "2048": 29509064, - "2049": 29026816, - "2050": 28494358 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 607861.7142857142, + "2016": 608263.4285714285, + "2017": 608452.5714285714, + "2018": 608734.8571428572, + "2019": 609143.7142857142, + "2020": 609487.7142857142, + "2021": 610245.1428571428, + "2022": 608484.0, + "2023": 606728.0, + "2024": 604977.1428571428, + "2025": 603231.4285714285, + "2026": 601490.5714285714, + "2027": 599754.8571428572, + "2028": 598024.0, + "2029": 596298.2857142857, + "2030": 594577.4285714285, + "2031": 592861.7142857142, + "2032": 591150.8571428572, + "2033": 589444.8571428572, + "2034": 587744.0, + "2035": 586048.0, + "2036": 584356.5714285714, + "2037": 582670.2857142857, + "2038": 580988.8571428572, + "2039": 579312.2857142857, + "2040": 577640.5714285714, + "2041": 575973.7142857142, + "2042": 574311.7142857142, + "2043": 572654.2857142857, + "2044": 571001.7142857142, + "2045": 569354.0, + "2046": 567710.8571428572, + "2047": 566072.5714285714, + "2048": 564439.1428571428, + "2049": 562810.2857142857, + "2050": 561186.2857142857 + }, + "energy": { + "2015": 13704536.412585102, + "2016": 11899887.865853503, + "2017": 11784555.148709947, + "2018": 13910810.492092289, + "2019": 13733975.153527722, + "2020": 11298343.2620227, + "2021": 11504123.144277038, + "2022": 13466333.336712113, + "2023": 13552201.242874483, + "2024": 11689812.094635183, + "2025": 11703784.501827532, + "2026": 11688220.688802617, + "2027": 11630342.936222453, + "2028": 11543753.003339753, + "2029": 11401973.932289174, + "2030": 11254686.148741247, + "2031": 11096387.74107825, + "2032": 10928778.929206772, + "2033": 10757922.69731371, + "2034": 10587219.485212239, + "2035": 10413786.853420725, + "2036": 10244911.944458807, + "2037": 10071788.752690291, + "2038": 9888752.145386426, + "2039": 9710320.867069539, + "2040": 9542341.407258425, + "2041": 9375083.974167641, + "2042": 9214872.252369763, + "2043": 9060420.30887544, + "2044": 8923124.717718536, + "2045": 8773322.308928763, + "2046": 8629122.124731204, + "2047": 8490145.016086683, + "2048": 8361983.006267976, + "2049": 8225328.398015856, + "2050": 8074445.782845432 + } + }, + "panel replacement": { + "stock": { + "2015": 911792.5714285714, + "2016": 912395.1428571428, + "2017": 912678.857142857, + "2018": 913102.2857142857, + "2019": 913715.5714285714, + "2020": 914231.5714285714, + "2021": 915367.7142857142, + "2022": 912726.0, + "2023": 910092.0, + "2024": 907465.7142857142, + "2025": 904847.1428571428, + "2026": 902235.857142857, + "2027": 899632.2857142857, + "2028": 897036.0, + "2029": 894447.4285714285, + "2030": 891866.1428571428, + "2031": 889292.5714285714, + "2032": 886726.2857142857, + "2033": 884167.2857142857, + "2034": 881616.0, + "2035": 879072.0, + "2036": 876534.857142857, + "2037": 874005.4285714285, + "2038": 871483.2857142857, + "2039": 868968.4285714285, + "2040": 866460.857142857, + "2041": 863960.5714285714, + "2042": 861467.5714285714, + "2043": 858981.4285714285, + "2044": 856502.5714285714, + "2045": 854031.0, + "2046": 851566.2857142857, + "2047": 849108.857142857, + "2048": 846658.7142857142, + "2049": 844215.4285714285, + "2050": 841779.4285714285 + }, + "energy": { + "2015": 22277286.08893407, + "2016": 19343755.850829836, + "2017": 19156277.78824746, + "2018": 22612593.066388138, + "2019": 22325139.969892386, + "2020": 18365920.422373667, + "2021": 18700424.06192161, + "2022": 21890077.218182806, + "2023": 22029659.021889802, + "2024": 19002269.067556646, + "2025": 19024981.788585953, + "2026": 18999682.17209748, + "2027": 18905599.51117443, + "2028": 18764844.023416515, + "2029": 18534376.32774776, + "2030": 18294953.993951116, + "2031": 18037633.43900751, + "2032": 17765178.440116894, + "2033": 17487444.62677435, + "2034": 17209959.5533798, + "2035": 16928037.696320243, + "2036": 16653524.604674723, + "2037": 16372105.755065558, + "2038": 16074572.241862468, + "2039": 15784524.879835015, + "2040": 15511467.37751481, + "2041": 15239583.559245523, + "2042": 14979152.833692888, + "2043": 14728084.864034664, + "2044": 14504905.248842213, + "2045": 14261395.288566826, + "2046": 14026991.97416532, + "2047": 13801078.983322106, + "2048": 13592746.379247865, + "2049": 13370608.7080598, + "2050": 13125342.82800337 + } + }, + "panel management": { + "stock": { + "2015": 607861.7142857142, + "2016": 608263.4285714285, + "2017": 608452.5714285714, + "2018": 608734.8571428572, + "2019": 609143.7142857142, + "2020": 609487.7142857142, + "2021": 610245.1428571428, + "2022": 608484.0, + "2023": 606728.0, + "2024": 604977.1428571428, + "2025": 603231.4285714285, + "2026": 601490.5714285714, + "2027": 599754.8571428572, + "2028": 598024.0, + "2029": 596298.2857142857, + "2030": 594577.4285714285, + "2031": 592861.7142857142, + "2032": 591150.8571428572, + "2033": 589444.8571428572, + "2034": 587744.0, + "2035": 586048.0, + "2036": 584356.5714285714, + "2037": 582670.2857142857, + "2038": 580988.8571428572, + "2039": 579312.2857142857, + "2040": 577640.5714285714, + "2041": 575973.7142857142, + "2042": 574311.7142857142, + "2043": 572654.2857142857, + "2044": 571001.7142857142, + "2045": 569354.0, + "2046": 567710.8571428572, + "2047": 566072.5714285714, + "2048": 564439.1428571428, + "2049": 562810.2857142857, + "2050": 561186.2857142857 + }, + "energy": { + "2015": 12380873.498480825, + "2016": 10750528.283316659, + "2017": 10646335.063042594, + "2018": 12567224.44151957, + "2019": 12407468.87657989, + "2020": 10207084.31560363, + "2021": 10392988.793801347, + "2022": 12165677.445105078, + "2023": 12243251.735235712, + "2024": 10560742.837808168, + "2025": 10573365.709586512, + "2026": 10559305.139099902, + "2027": 10507017.552603116, + "2028": 10428790.973243732, + "2029": 10300705.739963066, + "2030": 10167643.857307633, + "2031": 10024634.81991424, + "2032": 9873214.630676331, + "2033": 9718860.67591194, + "2034": 9564644.961407958, + "2035": 9407963.45025903, + "2036": 9255399.450866468, + "2037": 9098997.492244149, + "2038": 8933639.612751104, + "2039": 8772442.253095442, + "2040": 8620687.215226764, + "2041": 8469584.466586834, + "2042": 8324846.913937348, + "2043": 8185312.827089895, + "2044": 8061278.033439249, + "2045": 7925944.402504408, + "2046": 7795671.901103474, + "2047": 7670118.000591209, + "2048": 7554334.614484158, + "2049": 7430878.893924342, + "2050": 7294569.389151198 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 1241051.0, + "2016": 1241871.1666666667, + "2017": 1242257.3333333335, + "2018": 1242833.6666666667, + "2019": 1243668.4166666667, + "2020": 1244370.75, + "2021": 1245917.1666666667, + "2022": 1242321.5, + "2023": 1238736.3333333335, + "2024": 1235161.6666666667, + "2025": 1231597.5, + "2026": 1228043.25, + "2027": 1224499.5, + "2028": 1220965.6666666667, + "2029": 1217442.3333333335, + "2030": 1213928.9166666667, + "2031": 1210426.0, + "2032": 1206933.0, + "2033": 1203449.9166666667, + "2034": 1199977.3333333335, + "2035": 1196514.6666666667, + "2036": 1193061.3333333335, + "2037": 1189618.5, + "2038": 1186185.5833333335, + "2039": 1182762.5833333335, + "2040": 1179349.5, + "2041": 1175946.3333333335, + "2042": 1172553.0833333335, + "2043": 1169169.1666666667, + "2044": 1165795.1666666667, + "2045": 1162431.0833333335, + "2046": 1159076.3333333335, + "2047": 1155731.5, + "2048": 1152396.5833333335, + "2049": 1149071.0, + "2050": 1145755.3333333335 + }, + "energy": { + "2015": 27305668.305262655, + "2016": 23709987.784513675, + "2017": 23480192.56749527, + "2018": 27716660.069261633, + "2019": 27364323.663700428, + "2020": 22511437.397362992, + "2021": 22921444.495711315, + "2022": 26831059.461645868, + "2023": 27002147.376855016, + "2024": 23291421.321908493, + "2025": 23319260.710614115, + "2026": 23288250.51784078, + "2027": 23172931.7163411, + "2028": 23000405.19558271, + "2029": 22717916.81580941, + "2030": 22424452.57580172, + "2031": 22109050.165769983, + "2032": 21775097.196897652, + "2033": 21434673.890664924, + "2034": 21094555.46943871, + "2035": 20748998.80305932, + "2036": 20412523.193059046, + "2037": 20067583.071915045, + "2038": 19702890.919164058, + "2039": 19347374.675905313, + "2040": 19012683.20779499, + "2041": 18679430.34523391, + "2042": 18360215.74341706, + "2043": 18052477.23908602, + "2044": 17778921.99000349, + "2045": 17480447.47305547, + "2046": 17193135.13495693, + "2047": 16916229.53841396, + "2048": 16660872.536608944, + "2049": 16388594.416942572, + "2050": 16087967.637689333 + } + }, + "panel replacement": { + "stock": { + "2015": 265939.5, + "2016": 266115.25, + "2017": 266198.0, + "2018": 266321.5, + "2019": 266500.375, + "2020": 266650.875, + "2021": 266982.25, + "2022": 266211.75, + "2023": 265443.5, + "2024": 264677.5, + "2025": 263913.75, + "2026": 263152.125, + "2027": 262392.75, + "2028": 261635.5, + "2029": 260880.5, + "2030": 260127.625, + "2031": 259377.0, + "2032": 258628.5, + "2033": 257882.125, + "2034": 257138.0, + "2035": 256396.0, + "2036": 255656.0, + "2037": 254918.25, + "2038": 254182.625, + "2039": 253449.125, + "2040": 252717.75, + "2041": 251988.5, + "2042": 251261.375, + "2043": 250536.25, + "2044": 249813.25, + "2045": 249092.375, + "2046": 248373.5, + "2047": 247656.75, + "2048": 246942.125, + "2049": 246229.5, + "2050": 245519.0 + }, + "energy": { + "2015": 6474341.146539976, + "2016": 5621783.278882488, + "2017": 5567297.425901786, + "2018": 6571789.810267969, + "2019": 6488248.691169659, + "2020": 5337599.64341968, + "2021": 5434814.836892839, + "2022": 6361808.483710123, + "2023": 6402374.475969718, + "2024": 5522538.60773543, + "2025": 5529139.4972568415, + "2026": 5521786.790676286, + "2027": 5494443.9967489485, + "2028": 5453536.902305113, + "2029": 5386557.177797392, + "2030": 5316975.0096234055, + "2031": 5242191.167010303, + "2032": 5163008.87331187, + "2033": 5082292.423007705, + "2034": 5001648.262805382, + "2035": 4919714.661379115, + "2036": 4839934.234023228, + "2037": 4758146.81924735, + "2038": 4671676.076836665, + "2039": 4587380.998750268, + "2040": 4508023.602360709, + "2041": 4429007.308155391, + "2042": 4353319.571528162, + "2043": 4280352.88788244, + "2044": 4215491.263358653, + "2045": 4144721.127844417, + "2046": 4076597.6132809054, + "2047": 4010941.6008602236, + "2048": 3950394.8921929733, + "2049": 3885836.082873563, + "2050": 3814555.6327885557 + } + }, + "panel management": { + "stock": { + "2015": 620525.5, + "2016": 620935.5833333334, + "2017": 621128.6666666667, + "2018": 621416.8333333334, + "2019": 621834.2083333334, + "2020": 622185.375, + "2021": 622958.5833333334, + "2022": 621160.75, + "2023": 619368.1666666667, + "2024": 617580.8333333334, + "2025": 615798.75, + "2026": 614021.625, + "2027": 612249.75, + "2028": 610482.8333333334, + "2029": 608721.1666666667, + "2030": 606964.4583333334, + "2031": 605213.0, + "2032": 603466.5, + "2033": 601724.9583333334, + "2034": 599988.6666666667, + "2035": 598257.3333333334, + "2036": 596530.6666666667, + "2037": 594809.25, + "2038": 593092.7916666667, + "2039": 591381.2916666667, + "2040": 589674.75, + "2041": 587973.1666666667, + "2042": 586276.5416666667, + "2043": 584584.5833333334, + "2044": 582897.5833333334, + "2045": 581215.5416666667, + "2046": 579538.1666666667, + "2047": 577865.75, + "2048": 576198.2916666667, + "2049": 574535.5, + "2050": 572877.6666666667 + }, + "energy": { + "2015": 14582686.548197368, + "2016": 12662400.936603835, + "2017": 12539678.006602941, + "2018": 14802178.120470393, + "2019": 14614011.64512991, + "2020": 12022310.959217327, + "2021": 12241276.667395845, + "2022": 14329220.054644007, + "2023": 14420590.147175264, + "2024": 12438864.070356077, + "2025": 12453731.792129042, + "2026": 12437170.691482931, + "2027": 12375584.286909949, + "2028": 12283445.902112175, + "2029": 12132582.006393196, + "2030": 11975856.414574873, + "2031": 11807414.667219713, + "2032": 11629065.929790476, + "2033": 11447261.686327368, + "2034": 11265620.267755907, + "2035": 11081074.535561562, + "2036": 10901378.572917724, + "2037": 10717162.1088376, + "2038": 10522397.003999276, + "2039": 10332532.325344415, + "2040": 10153789.189844297, + "2041": 9975814.346610699, + "2042": 9805336.685054779, + "2043": 9640987.873031538, + "2044": 9494894.746637858, + "2045": 9335493.399100112, + "2046": 9182053.251762163, + "2047": 9034170.860725813, + "2048": 8897796.571198082, + "2049": 8752385.500183864, + "2050": 8591834.72952211 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 998629.9591836735, + "2016": 999289.918367347, + "2017": 999600.6530612245, + "2018": 1000064.4081632653, + "2019": 1000736.1020408163, + "2020": 1001301.2448979592, + "2021": 1002545.5918367348, + "2022": 999652.2857142858, + "2023": 996767.4285714286, + "2024": 993891.0204081633, + "2025": 991023.0612244898, + "2026": 988163.0816326531, + "2027": 985311.5510204082, + "2028": 982468.0, + "2029": 979632.8979591837, + "2030": 976805.7755102041, + "2031": 973987.1020408163, + "2032": 971176.4081632653, + "2033": 968373.6938775511, + "2034": 965579.4285714286, + "2035": 962793.142857143, + "2036": 960014.3673469388, + "2037": 957244.0408163266, + "2038": 954481.693877551, + "2039": 951727.3265306123, + "2040": 948980.9387755103, + "2041": 946242.530612245, + "2042": 943512.1020408163, + "2043": 940789.1836734695, + "2044": 938074.2448979592, + "2045": 935367.2857142858, + "2046": 932667.836734694, + "2047": 929976.3673469388, + "2048": 927292.8775510205, + "2049": 924616.8979591837, + "2050": 921948.8979591837 + }, + "energy": { + "2015": 21727791.297198273, + "2016": 18866619.944319222, + "2017": 18683766.243005197, + "2018": 22054827.543782875, + "2019": 21774464.807340953, + "2020": 17912903.94733089, + "2021": 18239156.67125947, + "2022": 21350133.37699558, + "2023": 21486272.235549748, + "2024": 18533556.323908247, + "2025": 18555708.809643995, + "2026": 18531033.23719023, + "2027": 18439271.232920036, + "2028": 18301987.640577137, + "2029": 18077204.694744058, + "2030": 17843687.987194765, + "2031": 17592714.538634922, + "2032": 17326979.954532497, + "2033": 17056096.763986256, + "2034": 16785456.177932132, + "2035": 16510488.246566767, + "2036": 16242746.334925862, + "2037": 15968269.003755666, + "2038": 15678074.495636916, + "2039": 15395181.48419573, + "2040": 15128859.258101288, + "2041": 14863681.765795575, + "2042": 14609674.862549115, + "2043": 14364799.772092968, + "2044": 14147125.137878913, + "2045": 13909621.6298425, + "2046": 13681000.141823033, + "2047": 13460659.55380116, + "2048": 13257465.71216102, + "2049": 13040807.321208388, + "2050": 12801591.20516466 + } + }, + "panel replacement": { + "stock": { + "2015": 998629.9591836735, + "2016": 999289.918367347, + "2017": 999600.6530612245, + "2018": 1000064.4081632653, + "2019": 1000736.1020408163, + "2020": 1001301.2448979592, + "2021": 1002545.5918367348, + "2022": 999652.2857142858, + "2023": 996767.4285714286, + "2024": 993891.0204081633, + "2025": 991023.0612244898, + "2026": 988163.0816326531, + "2027": 985311.5510204082, + "2028": 982468.0, + "2029": 979632.8979591837, + "2030": 976805.7755102041, + "2031": 973987.1020408163, + "2032": 971176.4081632653, + "2033": 968373.6938775511, + "2034": 965579.4285714286, + "2035": 962793.142857143, + "2036": 960014.3673469388, + "2037": 957244.0408163266, + "2038": 954481.693877551, + "2039": 951727.3265306123, + "2040": 948980.9387755103, + "2041": 946242.530612245, + "2042": 943512.1020408163, + "2043": 940789.1836734695, + "2044": 938074.2448979592, + "2045": 935367.2857142858, + "2046": 932667.836734694, + "2047": 929976.3673469388, + "2048": 927292.8775510205, + "2049": 924616.8979591837, + "2050": 921948.8979591837 + }, + "energy": { + "2015": 23036793.803364735, + "2016": 20003249.639082007, + "2017": 19809379.817905273, + "2018": 23383532.525020592, + "2019": 23086279.184300568, + "2020": 18992076.50744282, + "2021": 19337984.50269763, + "2022": 22636383.678059503, + "2023": 22780724.295577407, + "2024": 19650120.42121258, + "2025": 19673607.495400015, + "2026": 19647445.329774342, + "2027": 19550155.074062593, + "2028": 19404600.75765141, + "2029": 19166275.642003905, + "2030": 18918690.59445481, + "2031": 18652597.115117222, + "2032": 18370853.207664475, + "2033": 18083650.513195664, + "2034": 17796705.039057452, + "2035": 17505171.516355656, + "2036": 17221299.34883417, + "2037": 16930285.982800916, + "2038": 16622608.550016364, + "2039": 16322672.496514972, + "2040": 16040305.544261439, + "2041": 15759152.290901178, + "2042": 15489842.604763202, + "2043": 15230214.88240258, + "2044": 14999426.32244165, + "2045": 14747614.287459698, + "2046": 14505219.37458137, + "2047": 14271604.248987516, + "2048": 14056168.884759719, + "2049": 13826457.792183634, + "2050": 13572829.972201226 + } + }, + "panel management": { + "stock": { + "2015": 130256.08163265306, + "2016": 130342.16326530612, + "2017": 130382.69387755102, + "2018": 130443.18367346938, + "2019": 130530.79591836734, + "2020": 130604.51020408163, + "2021": 130766.8163265306, + "2022": 130389.42857142857, + "2023": 130013.14285714286, + "2024": 129637.95918367346, + "2025": 129263.8775510204, + "2026": 128890.83673469388, + "2027": 128518.89795918367, + "2028": 128148.0, + "2029": 127778.20408163265, + "2030": 127409.44897959183, + "2031": 127041.79591836734, + "2032": 126675.18367346938, + "2033": 126309.61224489796, + "2034": 125945.14285714286, + "2035": 125581.71428571429, + "2036": 125219.26530612244, + "2037": 124857.91836734694, + "2038": 124497.61224489796, + "2039": 124138.3469387755, + "2040": 123780.12244897959, + "2041": 123422.9387755102, + "2042": 123066.79591836734, + "2043": 122711.63265306123, + "2044": 122357.51020408163, + "2045": 122004.42857142857, + "2046": 121652.32653061225, + "2047": 121301.26530612244, + "2048": 120951.24489795919, + "2049": 120602.20408163265, + "2050": 120254.20408163265 + }, + "energy": { + "2015": 3598110.899436992, + "2016": 3124302.4165987717, + "2017": 3094021.9390895264, + "2018": 3652267.9311965317, + "2019": 3605840.008358478, + "2020": 2966367.54522629, + "2021": 3020394.8260429003, + "2022": 3535570.9449449196, + "2023": 3558115.468872845, + "2024": 3069147.2548791724, + "2025": 3072815.694955992, + "2026": 3068729.433035427, + "2027": 3053533.693017372, + "2028": 3030799.6017714506, + "2029": 2993575.6632520366, + "2030": 2954905.4183504255, + "2031": 2913344.346247855, + "2032": 2869338.8378030285, + "2033": 2824480.7228180794, + "2034": 2779662.7830104134, + "2035": 2734128.2370775766, + "2036": 2689790.3162399693, + "2037": 2644337.0134434165, + "2038": 2596280.9543467206, + "2039": 2549434.0192892975, + "2040": 2505331.197637274, + "2041": 2461417.9433032456, + "2042": 2419354.5326876817, + "2043": 2378803.34550445, + "2044": 2342756.539679435, + "2045": 2303426.0826978027, + "2046": 2265566.483595596, + "2047": 2229078.1972113242, + "2048": 2195429.403079261, + "2049": 2159550.886607977, + "2050": 2119936.8226341153 + } + } } }, "NGHP": { - "stock": { - "2015": 39086.0, - "2016": 42596.0, - "2017": 45741.0, - "2018": 49033.0, - "2019": 52531.0, - "2020": 55911.0, - "2021": 59978.0, - "2022": 59805.0, - "2023": 59633.0, - "2024": 59460.0, - "2025": 59289.0, - "2026": 59118.0, - "2027": 58947.0, - "2028": 58777.0, - "2029": 58607.0, - "2030": 58438.0, - "2031": 58270.0, - "2032": 58102.0, - "2033": 57934.0, - "2034": 57767.0, - "2035": 57600.0, - "2036": 57434.0, - "2037": 57268.0, - "2038": 57103.0, - "2039": 56938.0, - "2040": 56774.0, - "2041": 56610.0, - "2042": 56446.0, - "2043": 56284.0, - "2044": 56121.0, - "2045": 55959.0, - "2046": 55798.0, - "2047": 55637.0, - "2048": 55476.0, - "2049": 55316.0, - "2050": 55156.0 - }, - "energy": { - "2015": 464576, - "2016": 446349, - "2017": 478078, - "2018": 607115, - "2019": 645753, - "2020": 564673, - "2021": 617954, - "2022": 724967, - "2023": 730525, - "2024": 630205, - "2025": 630993, - "2026": 630372, - "2027": 627739, - "2028": 623830, - "2029": 617387, - "2030": 611001, - "2031": 604481, - "2032": 597931, - "2033": 591384, - "2034": 585121, - "2035": 578723, - "2036": 572374, - "2037": 565238, - "2038": 556863, - "2039": 547959, - "2040": 539015, - "2041": 529750, - "2042": 520697, - "2043": 511905, - "2044": 504055, - "2045": 495667, - "2046": 487677, - "2047": 480181, - "2048": 473486, - "2049": 466568, - "2050": 459113 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 11167.42857142857, + "2016": 12170.285714285714, + "2017": 13068.857142857141, + "2018": 14009.42857142857, + "2019": 15008.857142857141, + "2020": 15974.571428571428, + "2021": 17136.571428571428, + "2022": 17087.142857142855, + "2023": 17038.0, + "2024": 16988.571428571428, + "2025": 16939.714285714286, + "2026": 16890.85714285714, + "2027": 16842.0, + "2028": 16793.42857142857, + "2029": 16744.85714285714, + "2030": 16696.571428571428, + "2031": 16648.571428571428, + "2032": 16600.571428571428, + "2033": 16552.571428571428, + "2034": 16504.85714285714, + "2035": 16457.142857142855, + "2036": 16409.714285714286, + "2037": 16362.285714285714, + "2038": 16315.142857142857, + "2039": 16268.0, + "2040": 16221.142857142857, + "2041": 16174.285714285714, + "2042": 16127.42857142857, + "2043": 16081.142857142857, + "2044": 16034.571428571428, + "2045": 15988.285714285714, + "2046": 15942.285714285714, + "2047": 15896.285714285714, + "2048": 15850.285714285714, + "2049": 15804.571428571428, + "2050": 15758.857142857141 + }, + "energy": { + "2015": 131646.893887246, + "2016": 126481.90918101315, + "2017": 135472.95541704004, + "2018": 172038.1680981268, + "2019": 182987.01755659087, + "2020": 160011.3792188853, + "2021": 175109.61535937976, + "2022": 205433.8875033473, + "2023": 207008.85787681755, + "2024": 178581.18103865001, + "2025": 178804.47658638202, + "2026": 178628.50382605006, + "2027": 177882.39065704195, + "2028": 176774.69738789924, + "2029": 174948.9445782071, + "2030": 173139.3438576276, + "2031": 171291.77155913424, + "2032": 169435.69816110795, + "2033": 167580.47487303495, + "2034": 165805.7286605405, + "2035": 163992.7275001478, + "2036": 162193.61146899225, + "2037": 160171.4832600891, + "2038": 157798.25964047533, + "2039": 155275.1332990973, + "2040": 152740.67215834203, + "2041": 150115.24925258424, + "2042": 147549.9007835259, + "2043": 145058.5118804042, + "2044": 142834.05750261698, + "2045": 140457.1500732056, + "2046": 138193.02389759794, + "2047": 136068.88249429947, + "2048": 134171.72044853063, + "2049": 132211.36689623355, + "2050": 130098.84366229674 + } + }, + "panel replacement": { + "stock": { + "2015": 16751.142857142855, + "2016": 18255.42857142857, + "2017": 19603.285714285714, + "2018": 21014.142857142855, + "2019": 22513.285714285714, + "2020": 23961.85714285714, + "2021": 25704.85714285714, + "2022": 25630.714285714283, + "2023": 25557.0, + "2024": 25482.85714285714, + "2025": 25409.571428571428, + "2026": 25336.285714285714, + "2027": 25263.0, + "2028": 25190.142857142855, + "2029": 25117.285714285714, + "2030": 25044.85714285714, + "2031": 24972.85714285714, + "2032": 24900.85714285714, + "2033": 24828.85714285714, + "2034": 24757.285714285714, + "2035": 24685.714285714283, + "2036": 24614.571428571428, + "2037": 24543.42857142857, + "2038": 24472.714285714283, + "2039": 24402.0, + "2040": 24331.714285714283, + "2041": 24261.42857142857, + "2042": 24191.142857142855, + "2043": 24121.714285714283, + "2044": 24051.85714285714, + "2045": 23982.42857142857, + "2046": 23913.42857142857, + "2047": 23844.42857142857, + "2048": 23775.42857142857, + "2049": 23706.85714285714, + "2050": 23638.285714285714 + }, + "energy": { + "2015": 213997.42607510206, + "2016": 205601.53157114386, + "2017": 220216.8460340884, + "2018": 279655.09912605386, + "2019": 297452.90303475724, + "2020": 260105.0604725731, + "2021": 284647.86263778934, + "2022": 333941.21088775253, + "2023": 336501.3898339861, + "2024": 290291.03505058313, + "2025": 290654.0111228451, + "2026": 290367.9601826488, + "2027": 289155.1226213978, + "2028": 287354.52177562105, + "2029": 284386.68569239276, + "2030": 281445.10549256403, + "2031": 278441.8009352695, + "2032": 275424.6774919752, + "2033": 272408.9359372808, + "2034": 269524.0131700514, + "2035": 266576.9054158228, + "2036": 263652.36850872723, + "2037": 260365.31615890306, + "2038": 256507.54381728623, + "2039": 252406.0984525392, + "2040": 248286.2279064591, + "2041": 244018.4952801809, + "2042": 239848.4161149681, + "2043": 235798.56125795376, + "2044": 232182.6194213338, + "2045": 228318.85889578372, + "2046": 224638.42892449794, + "2047": 221185.5499426759, + "2048": 218101.63521704904, + "2049": 214915.0001054902, + "2050": 211481.00693453458 + } + }, + "panel management": { + "stock": { + "2015": 11167.42857142857, + "2016": 12170.285714285714, + "2017": 13068.857142857141, + "2018": 14009.42857142857, + "2019": 15008.857142857141, + "2020": 15974.571428571428, + "2021": 17136.571428571428, + "2022": 17087.142857142855, + "2023": 17038.0, + "2024": 16988.571428571428, + "2025": 16939.714285714286, + "2026": 16890.85714285714, + "2027": 16842.0, + "2028": 16793.42857142857, + "2029": 16744.85714285714, + "2030": 16696.571428571428, + "2031": 16648.571428571428, + "2032": 16600.571428571428, + "2033": 16552.571428571428, + "2034": 16504.85714285714, + "2035": 16457.142857142855, + "2036": 16409.714285714286, + "2037": 16362.285714285714, + "2038": 16315.142857142857, + "2039": 16268.0, + "2040": 16221.142857142857, + "2041": 16174.285714285714, + "2042": 16127.42857142857, + "2043": 16081.142857142857, + "2044": 16034.571428571428, + "2045": 15988.285714285714, + "2046": 15942.285714285714, + "2047": 15896.285714285714, + "2048": 15850.285714285714, + "2049": 15804.571428571428, + "2050": 15758.857142857141 + }, + "energy": { + "2015": 118931.6800376519, + "2016": 114265.55924784295, + "2017": 122388.19854887154, + "2018": 155421.7327758193, + "2019": 165313.07940865183, + "2020": 144556.56030854158, + "2021": 158196.52200283084, + "2022": 185591.90160890014, + "2023": 187014.75228919627, + "2024": 161332.78391076683, + "2025": 161534.51229077284, + "2026": 161375.53599130112, + "2027": 160701.48672156024, + "2028": 159700.78083647968, + "2029": 158051.36972940012, + "2030": 156416.5506498083, + "2031": 154747.4275055962, + "2032": 153070.62434691685, + "2033": 151394.58918968422, + "2034": 149791.25816940804, + "2035": 148153.36708402936, + "2036": 146528.02002228046, + "2037": 144701.2005810078, + "2038": 142557.1965422384, + "2039": 140277.76824836346, + "2040": 137988.09993519884, + "2041": 135616.25546723485, + "2042": 133298.68310150594, + "2043": 131047.926861642, + "2044": 129038.32307604919, + "2045": 126890.99103101065, + "2046": 124845.54717790408, + "2047": 122926.56756302463, + "2048": 121212.6443344203, + "2049": 119441.63299827621, + "2050": 117533.14940316865 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 22800.166666666668, + "2016": 24847.666666666668, + "2017": 26682.25, + "2018": 28602.583333333336, + "2019": 30643.083333333336, + "2020": 32614.750000000004, + "2021": 34987.16666666667, + "2022": 34886.25, + "2023": 34785.91666666667, + "2024": 34685.0, + "2025": 34585.25, + "2026": 34485.5, + "2027": 34385.75, + "2028": 34286.583333333336, + "2029": 34187.41666666667, + "2030": 34088.833333333336, + "2031": 33990.833333333336, + "2032": 33892.833333333336, + "2033": 33794.833333333336, + "2034": 33697.41666666667, + "2035": 33600.0, + "2036": 33503.16666666667, + "2037": 33406.333333333336, + "2038": 33310.083333333336, + "2039": 33213.833333333336, + "2040": 33118.16666666667, + "2041": 33022.5, + "2042": 32926.833333333336, + "2043": 32832.333333333336, + "2044": 32737.250000000004, + "2045": 32642.750000000004, + "2046": 32548.833333333336, + "2047": 32454.916666666668, + "2048": 32361.000000000004, + "2049": 32267.666666666668, + "2050": 32174.333333333336 + }, + "energy": { + "2015": 262300.4755273714, + "2016": 252009.47735390268, + "2017": 269923.72989387024, + "2018": 342778.26060709136, + "2019": 364593.347424806, + "2020": 318815.4282990671, + "2021": 348897.98021000065, + "2022": 409317.7194724908, + "2023": 412455.7766320968, + "2024": 355814.9176447494, + "2025": 356259.82391350967, + "2026": 355909.2061560222, + "2027": 354422.60944834986, + "2028": 352215.58076232974, + "2029": 348577.8509531643, + "2030": 344972.3034502416, + "2031": 341291.09929755516, + "2032": 337592.9570889514, + "2033": 333896.5086859395, + "2034": 330360.4072122776, + "2035": 326748.084486988, + "2036": 323163.42725303, + "2037": 319134.42835217563, + "2038": 314405.88774193806, + "2039": 309378.67274569266, + "2040": 304328.87367489084, + "2041": 299097.8374057743, + "2042": 293986.49673180643, + "2043": 289022.5171443188, + "2044": 284590.3925126334, + "2045": 279854.512078165, + "2046": 275343.34318553243, + "2047": 271111.0876136708, + "2048": 267331.0781348003, + "2049": 263425.16244027804, + "2050": 259216.0555448367 + } + }, + "panel replacement": { + "stock": { + "2015": 4885.75, + "2016": 5324.5, + "2017": 5717.625, + "2018": 6129.125, + "2019": 6566.375, + "2020": 6988.875, + "2021": 7497.25, + "2022": 7475.625, + "2023": 7454.125, + "2024": 7432.5, + "2025": 7411.125, + "2026": 7389.75, + "2027": 7368.375, + "2028": 7347.125, + "2029": 7325.875, + "2030": 7304.75, + "2031": 7283.75, + "2032": 7262.75, + "2033": 7241.75, + "2034": 7220.875, + "2035": 7200.0, + "2036": 7179.25, + "2037": 7158.5, + "2038": 7137.875, + "2039": 7117.25, + "2040": 7096.75, + "2041": 7076.25, + "2042": 7055.75, + "2043": 7035.5, + "2044": 7015.125, + "2045": 6994.875, + "2046": 6974.75, + "2047": 6954.625, + "2048": 6934.5, + "2049": 6914.5, + "2050": 6894.5 + }, + "energy": { + "2015": 62193.04880139345, + "2016": 59752.99012315136, + "2017": 64000.56908852928, + "2018": 81274.82440560422, + "2019": 86447.31506286642, + "2020": 75593.09014204188, + "2021": 82725.84739421814, + "2022": 97051.73752066359, + "2023": 97795.79008738711, + "2024": 84365.89561208965, + "2025": 84471.38561255351, + "2026": 84388.25199543669, + "2027": 84035.77081368372, + "2028": 83512.4707986923, + "2029": 82649.9427872854, + "2030": 81795.04539773945, + "2031": 80922.20935329229, + "2032": 80045.35719207619, + "2033": 79168.906642537, + "2034": 78330.47533174366, + "2035": 77473.97149549013, + "2036": 76624.02731662586, + "2037": 75668.7270078567, + "2038": 74547.56107653078, + "2039": 73355.57761951275, + "2040": 72158.23934013615, + "2041": 70917.92861133201, + "2042": 69705.9984410283, + "2043": 68529.00848661429, + "2044": 67478.12459874462, + "2045": 66355.21835015216, + "2046": 65285.592584027494, + "2047": 64282.09887403118, + "2048": 63385.835481765265, + "2049": 62459.718954850316, + "2050": 61461.71393777154 + } + }, + "panel management": { + "stock": { + "2015": 11400.083333333334, + "2016": 12423.833333333334, + "2017": 13341.125, + "2018": 14301.291666666668, + "2019": 15321.541666666668, + "2020": 16307.375000000002, + "2021": 17493.583333333336, + "2022": 17443.125, + "2023": 17392.958333333336, + "2024": 17342.5, + "2025": 17292.625, + "2026": 17242.75, + "2027": 17192.875, + "2028": 17143.291666666668, + "2029": 17093.708333333336, + "2030": 17044.416666666668, + "2031": 16995.416666666668, + "2032": 16946.416666666668, + "2033": 16897.416666666668, + "2034": 16848.708333333336, + "2035": 16800.0, + "2036": 16751.583333333336, + "2037": 16703.166666666668, + "2038": 16655.041666666668, + "2039": 16606.916666666668, + "2040": 16559.083333333336, + "2041": 16511.25, + "2042": 16463.416666666668, + "2043": 16416.166666666668, + "2044": 16368.625000000002, + "2045": 16321.375000000002, + "2046": 16274.416666666668, + "2047": 16227.458333333334, + "2048": 16180.500000000002, + "2049": 16133.833333333334, + "2050": 16087.166666666668 + }, + "energy": { + "2015": 140082.47567123512, + "2016": 134586.53252294593, + "2017": 144153.70101760046, + "2018": 183061.91498730436, + "2019": 194712.33751232756, + "2020": 170264.481558891, + "2021": 186330.17239578115, + "2022": 218597.54300684563, + "2023": 220273.43328051607, + "2024": 190024.1867431609, + "2025": 190261.7904739368, + "2026": 190074.5418485411, + "2027": 189280.61973796636, + "2028": 188101.9484389779, + "2029": 186159.2062595503, + "2030": 184233.6511520189, + "2031": 182267.6913491525, + "2032": 180292.68571897232, + "2033": 178318.5846715235, + "2034": 176430.1174559787, + "2035": 174500.94401752178, + "2036": 172586.5454303441, + "2037": 170434.84463996763, + "2038": 167909.55118153113, + "2039": 165224.74963479457, + "2040": 162527.88698497295, + "2041": 159734.23398289367, + "2042": 157004.50482716522, + "2043": 154353.47436906688, + "2044": 151986.48288862192, + "2045": 149457.2695716828, + "2046": 147048.06423044007, + "2047": 144787.813512298, + "2048": 142769.08638343442, + "2049": 140683.1186048716, + "2050": 138435.2305173917 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 18346.48979591837, + "2016": 19994.04081632653, + "2017": 21470.26530612245, + "2018": 23015.48979591837, + "2019": 24657.408163265307, + "2020": 26243.938775510207, + "2021": 28152.938775510207, + "2022": 28071.73469387755, + "2023": 27991.0, + "2024": 27909.79591836735, + "2025": 27829.5306122449, + "2026": 27749.265306122452, + "2027": 27669.0, + "2028": 27589.204081632655, + "2029": 27509.408163265307, + "2030": 27430.081632653062, + "2031": 27351.22448979592, + "2032": 27272.367346938776, + "2033": 27193.510204081635, + "2034": 27115.122448979593, + "2035": 27036.73469387755, + "2036": 26958.816326530614, + "2037": 26880.897959183676, + "2038": 26803.448979591838, + "2039": 26726.0, + "2040": 26649.020408163266, + "2041": 26572.04081632653, + "2042": 26495.061224489797, + "2043": 26419.020408163266, + "2044": 26342.510204081635, + "2045": 26266.469387755104, + "2046": 26190.897959183676, + "2047": 26115.326530612245, + "2048": 26039.755102040817, + "2049": 25964.65306122449, + "2050": 25889.551020408166 + }, + "energy": { + "2015": 208718.934314315, + "2016": 200530.13417021153, + "2017": 214784.94515239508, + "2018": 272757.08561405534, + "2019": 290115.886292602, + "2020": 253689.27106881802, + "2021": 277626.69689193636, + "2022": 325704.16821584845, + "2023": 328201.1974143412, + "2024": 283130.67398994544, + "2025": 283484.696841405, + "2026": 283205.7016754705, + "2027": 282022.7801426113, + "2028": 280266.5931802313, + "2029": 277371.96217521356, + "2030": 274502.93942214147, + "2031": 271573.7148136181, + "2032": 268631.01217775495, + "2033": 265689.6573446258, + "2034": 262875.894503647, + "2035": 260001.48053963901, + "2036": 257149.08068695272, + "2037": 253943.10725038484, + "2038": 250180.49128468195, + "2039": 246180.21277022004, + "2040": 242161.96355263834, + "2041": 237999.49944252046, + "2042": 233932.28005893738, + "2043": 229982.31951321082, + "2044": 226455.56902595496, + "2045": 222687.11258173815, + "2046": 219097.4646335631, + "2047": 215729.75486891725, + "2048": 212721.9084342449, + "2049": 209613.8753296798, + "2050": 206264.58553573175 + } + }, + "panel replacement": { + "stock": { + "2015": 18346.48979591837, + "2016": 19994.04081632653, + "2017": 21470.26530612245, + "2018": 23015.48979591837, + "2019": 24657.408163265307, + "2020": 26243.938775510207, + "2021": 28152.938775510207, + "2022": 28071.73469387755, + "2023": 27991.0, + "2024": 27909.79591836735, + "2025": 27829.5306122449, + "2026": 27749.265306122452, + "2027": 27669.0, + "2028": 27589.204081632655, + "2029": 27509.408163265307, + "2030": 27430.081632653062, + "2031": 27351.22448979592, + "2032": 27272.367346938776, + "2033": 27193.510204081635, + "2034": 27115.122448979593, + "2035": 27036.73469387755, + "2036": 26958.816326530614, + "2037": 26880.897959183676, + "2038": 26803.448979591838, + "2039": 26726.0, + "2040": 26649.020408163266, + "2041": 26572.04081632653, + "2042": 26495.061224489797, + "2043": 26419.020408163266, + "2044": 26342.510204081635, + "2045": 26266.469387755104, + "2046": 26190.897959183676, + "2047": 26115.326530612245, + "2048": 26039.755102040817, + "2049": 25964.65306122449, + "2050": 25889.551020408166 + }, + "energy": { + "2015": 221293.31909023382, + "2016": 212611.1802645999, + "2017": 227724.7800231196, + "2018": 289189.4833557207, + "2019": 307594.07434408093, + "2020": 268972.91803846863, + "2021": 294352.4669915931, + "2022": 345326.3915072874, + "2023": 347973.85557668295, + "2024": 300188.0341585893, + "2025": 300563.3853076868, + "2026": 300267.58192749706, + "2027": 299013.3946488503, + "2028": 297151.4052556752, + "2029": 294082.3856444633, + "2030": 291040.51706814807, + "2031": 287934.81974312844, + "2032": 284814.8323997421, + "2033": 281696.2740581925, + "2034": 278712.9945571805, + "2035": 275665.40997351863, + "2036": 272641.1657531889, + "2037": 269242.0467177073, + "2038": 265252.74992368283, + "2039": 261011.4724724597, + "2040": 256751.14166341434, + "2041": 252337.9076578458, + "2042": 248025.65644873492, + "2043": 243837.72839941396, + "2044": 240098.50692680595, + "2045": 236103.01779148928, + "2046": 232297.10956650355, + "2047": 228726.51031062208, + "2048": 225537.45454513028, + "2049": 222242.1763097797, + "2050": 218691.10674566598 + } + }, + "panel management": { + "stock": { + "2015": 2393.020408163265, + "2016": 2607.918367346939, + "2017": 2800.469387755102, + "2018": 3002.020408163265, + "2019": 3216.1836734693875, + "2020": 3423.122448979592, + "2021": 3672.122448979592, + "2022": 3661.530612244898, + "2023": 3651.0, + "2024": 3640.408163265306, + "2025": 3629.938775510204, + "2026": 3619.469387755102, + "2027": 3609.0, + "2028": 3598.591836734694, + "2029": 3588.1836734693875, + "2030": 3577.8367346938776, + "2031": 3567.5510204081634, + "2032": 3557.2653061224487, + "2033": 3546.9795918367345, + "2034": 3536.7551020408164, + "2035": 3526.530612244898, + "2036": 3516.3673469387754, + "2037": 3506.204081632653, + "2038": 3496.1020408163263, + "2039": 3486.0, + "2040": 3475.9591836734694, + "2041": 3465.918367346939, + "2042": 3455.877551020408, + "2043": 3445.9591836734694, + "2044": 3435.9795918367345, + "2045": 3426.0612244897957, + "2046": 3416.204081632653, + "2047": 3406.3469387755104, + "2048": 3396.4897959183672, + "2049": 3386.6938775510203, + "2050": 3376.8979591836733 + }, + "energy": { + "2015": 34563.74659545117, + "2016": 33207.68556518855, + "2017": 35568.27482448535, + "2018": 45168.43103022398, + "2019": 48043.039363317046, + "2020": 42010.81089271336, + "2021": 45974.83611647057, + "2022": 53936.440276864174, + "2023": 54349.947008975854, + "2024": 46886.29185146522, + "2025": 46944.91785090818, + "2026": 46898.71639703245, + "2027": 46702.82520853837, + "2028": 46412.00156409351, + "2029": 45932.65218032316, + "2030": 45457.54350971049, + "2031": 44972.46544325346, + "2032": 44485.15542250292, + "2033": 43998.06859718172, + "2034": 43532.11093917246, + "2035": 43056.10948684238, + "2036": 42583.753559858385, + "2037": 42052.846031907866, + "2038": 41429.75879163522, + "2039": 40767.31475732029, + "2040": 40101.894783947326, + "2041": 39412.59289963377, + "2042": 38739.06349232771, + "2043": 38084.952087375226, + "2044": 37500.924047239074, + "2045": 36876.869626772575, + "2046": 36282.425799933364, + "2047": 35724.734820460675, + "2048": 35226.63702062481, + "2049": 34711.9483605405, + "2050": 34157.30771860228 + } + } } } } @@ -138180,8 +144305,8 @@ "2050": 0.0 }, "energy": { - "2015": 327979.14481763035, - "2016": 186682.14969733244, + "2015": 327979.1448176303, + "2016": 186682.1496973324, "2017": 152600.48536886086, "2018": 126706.44620925408, "2019": 99521.14516717813, @@ -138191,7 +144316,7 @@ "2023": 34648.270172333105, "2024": 18415.500293781242, "2025": 8016.987862961752, - "2026": 2056.3303160316823, + "2026": 2056.330316031682, "2027": 0.0, "2028": 0.0, "2029": 0.0, @@ -138258,8 +144383,8 @@ "2050": 683609.0 }, "energy": { - "2015": 60254.24364073787, - "2016": 45574.60670028916, + "2015": 60254.243640737855, + "2016": 45574.60670028915, "2017": 43242.6587975369, "2018": 42125.244507901596, "2019": 42918.8967296713, @@ -138269,7 +144394,7 @@ "2023": 43620.9087436072, "2024": 44781.27045447114, "2025": 45151.980959517554, - "2026": 43912.28852623241, + "2026": 43912.288526232405, "2027": 42066.56509559615, "2028": 40325.20971696227, "2029": 38770.776183991744, @@ -138336,8 +144461,8 @@ "2050": 5779652.0 }, "energy": { - "2015": 6576.6115416318025, - "2016": 14778.243602378423, + "2015": 6576.611541631802, + "2016": 14778.243602378421, "2017": 19862.855833602225, "2018": 26949.30928284432, "2019": 36355.95810315058, @@ -138347,7 +144472,7 @@ "2023": 73184.8210840597, "2024": 82368.22925174763, "2025": 88436.03117752071, - "2026": 93548.38115773592, + "2026": 93548.3811577359, "2027": 96737.43490440385, "2028": 98625.79028303773, "2029": 100308.22381600825, @@ -138416,14 +144541,14 @@ "energy": { "2015": 89708.10355793506, "2016": 87010.59453466863, - "2017": 82855.62992524206, + "2017": 82855.62992524204, "2018": 71179.64091248222, "2019": 61780.9760104571, "2020": 57931.309369374074, "2021": 39819.32268662499, - "2022": 22465.97316757261, + "2022": 22465.973167572607, "2023": 6485.062042481308, - "2024": 1250.2268959074422, + "2024": 1250.2268959074424, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -138494,14 +144619,14 @@ "energy": { "2015": 7101.88514918634, "2016": 6649.745352812709, - "2017": 6224.10747269771, + "2017": 6224.107472697709, "2018": 6076.754169248977, "2019": 5923.136097719981, "2020": 5446.185231176765, "2021": 5538.622040643848, - "2022": 5763.099920075801, + "2022": 5763.0999200758, "2023": 5902.129388065157, - "2024": 5224.597639531384, + "2024": 5224.597639531385, "2025": 4334.84563490176, "2026": 3302.7603850233118, "2027": 2295.5791388044563, @@ -138572,14 +144697,14 @@ "energy": { "2015": 28193.98634532277, "2016": 26258.755681736486, - "2017": 22603.31101681436, + "2017": 22603.311016814354, "2018": 21817.399131342227, "2019": 18699.870926337877, "2020": 14626.919217915041, "2021": 8437.257115946151, - "2022": 3189.1916967786374, + "2022": 3189.191696778637, "2023": 690.0689795693172, - "2024": 67.02897139402926, + "2024": 67.02897139402927, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -138650,14 +144775,14 @@ "energy": { "2015": 4760.0249475558285, "2016": 6037.904430782148, - "2017": 7961.951585245885, + "2017": 7961.9515852458835, "2018": 11361.205786926577, "2019": 14636.016965485023, "2020": 16582.586181534116, "2021": 23359.798156785004, "2022": 31683.735215572957, "2023": 40782.73958988422, - "2024": 44568.146493167136, + "2024": 44568.14649316714, "2025": 46083.15436509824, "2026": 47144.239614976694, "2027": 48224.42086119555, @@ -138729,7 +144854,7 @@ "2015": 132356.51822285537, "2016": 125468.13552741932, "2017": 65560.21845219145, - "2018": 14261.767742012096, + "2018": 14261.767742012098, "2019": 4110.226764660512, "2020": 2842.65391408159, "2021": 1447.1634642813844, @@ -138807,7 +144932,7 @@ "2015": 16523.713970251487, "2016": 26193.347786628932, "2017": 31631.299511531568, - "2018": 34887.197414443755, + "2018": 34887.19741444376, "2019": 33064.26827872945, "2020": 30910.904403218483, "2021": 26770.607083563813, @@ -138885,7 +145010,7 @@ "2015": 0.0, "2016": 10.138487296770744, "2017": 16.453444604464845, - "2018": 19.96023722056474, + "2018": 19.960237220564743, "2019": 20.55970036512137, "2020": 23.176588049578907, "2021": 23.922534330999227, @@ -138963,7 +145088,7 @@ "2015": 2352.7678068931345, "2016": 3997.3781986549857, "2017": 16961.028591672537, - "2018": 32739.07460632358, + "2018": 32739.074606323582, "2019": 38576.94525624491, "2020": 40951.26509465035, "2021": 44855.30691782381, @@ -141760,237 +147885,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 139383.0, - "2016": 139249.0, - "2017": 139442.0, - "2018": 139694.0, - "2019": 139874.0, - "2020": 140020.0, - "2021": 140459.0, - "2022": 139239.0, - "2023": 138111.0, - "2024": 137020.0, - "2025": 135973.0, - "2026": 135031.0, - "2027": 134166.0, - "2028": 133352.0, - "2029": 132547.0, - "2030": 131685.0, - "2031": 130795.0, - "2032": 129925.0, - "2033": 129095.0, - "2034": 128272.0, - "2035": 127436.0, - "2036": 126623.0, - "2037": 125792.0, - "2038": 124937.0, - "2039": 124078.0, - "2040": 123255.0, - "2041": 122443.0, - "2042": 121630.0, - "2043": 120807.0, - "2044": 119969.0, - "2045": 119112.0, - "2046": 118231.0, - "2047": 117346.0, - "2048": 116451.0, - "2049": 115541.0, - "2050": 114625.0 - }, - "energy": { - "2015": 6389177, - "2016": 5494742, - "2017": 5408242, - "2018": 6339899, - "2019": 6210021, - "2020": 5075177, - "2021": 5141533, - "2022": 5946916, - "2023": 5916444, - "2024": 5044084, - "2025": 4989838, - "2026": 4929155, - "2027": 4857138, - "2028": 4776709, - "2029": 4677986, - "2030": 4579170, - "2031": 4478876, - "2032": 4379563, - "2033": 4286716, - "2034": 4197804, - "2035": 4110608, - "2036": 4029174, - "2037": 3947510, - "2038": 3863240, - "2039": 3782223, - "2040": 3707850, - "2041": 3635371, - "2042": 3565209, - "2043": 3496597, - "2044": 3433592, - "2045": 3365486, - "2046": 3298642, - "2047": 3234270, - "2048": 3174293, - "2049": 3111669, - "2050": 3044618 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 39823.71428571428, + "2016": 39785.42857142857, + "2017": 39840.57142857143, + "2018": 39912.57142857143, + "2019": 39964.0, + "2020": 40005.71428571428, + "2021": 40131.142857142855, + "2022": 39782.57142857143, + "2023": 39460.28571428571, + "2024": 39148.57142857143, + "2025": 38849.42857142857, + "2026": 38580.28571428571, + "2027": 38333.142857142855, + "2028": 38100.57142857143, + "2029": 37870.57142857143, + "2030": 37624.28571428571, + "2031": 37370.0, + "2032": 37121.42857142857, + "2033": 36884.28571428571, + "2034": 36649.142857142855, + "2035": 36410.28571428571, + "2036": 36178.0, + "2037": 35940.57142857143, + "2038": 35696.28571428571, + "2039": 35450.85714285714, + "2040": 35215.71428571428, + "2041": 34983.71428571428, + "2042": 34751.42857142857, + "2043": 34516.28571428571, + "2044": 34276.85714285714, + "2045": 34032.0, + "2046": 33780.28571428571, + "2047": 33527.42857142857, + "2048": 33271.71428571428, + "2049": 33011.71428571428, + "2050": 32750.0 + }, + "energy": { + "2015": 1810500.987020063, + "2016": 1557044.9549950792, + "2017": 1532533.4513417548, + "2018": 1796537.0809272476, + "2019": 1759733.554089254, + "2020": 1438152.8274770791, + "2021": 1456956.1261640154, + "2022": 1685177.4943354058, + "2023": 1676542.6441698093, + "2024": 1429342.0045511506, + "2025": 1413970.3163756798, + "2026": 1396774.5756104235, + "2027": 1376367.1194416205, + "2028": 1353575.9549637798, + "2029": 1325600.8199907492, + "2030": 1297599.3316091667, + "2031": 1269179.0223905945, + "2032": 1241036.6991267495, + "2033": 1214726.6461822386, + "2034": 1189531.6541264656, + "2035": 1164822.924963977, + "2036": 1141746.9736517826, + "2037": 1118605.8472431689, + "2038": 1094726.258655127, + "2039": 1071768.4726264405, + "2040": 1050693.396774317, + "2041": 1030155.0236727067, + "2042": 1010273.2188250242, + "2043": 990830.6374532104, + "2044": 972976.9115841042, + "2045": 953677.7154244127, + "2046": 934736.1321850739, + "2047": 916495.0395472498, + "2048": 899499.357991002, + "2049": 881753.5960859641, + "2050": 862753.355259848 + } + }, + "panel replacement": { + "stock": { + "2015": 59735.57142857143, + "2016": 59678.142857142855, + "2017": 59760.85714285714, + "2018": 59868.85714285714, + "2019": 59946.0, + "2020": 60008.57142857143, + "2021": 60196.71428571428, + "2022": 59673.85714285714, + "2023": 59190.428571428565, + "2024": 58722.85714285714, + "2025": 58274.142857142855, + "2026": 57870.428571428565, + "2027": 57499.71428571428, + "2028": 57150.85714285714, + "2029": 56805.85714285714, + "2030": 56436.428571428565, + "2031": 56055.0, + "2032": 55682.142857142855, + "2033": 55326.428571428565, + "2034": 54973.71428571428, + "2035": 54615.428571428565, + "2036": 54267.0, + "2037": 53910.85714285714, + "2038": 53544.428571428565, + "2039": 53176.28571428571, + "2040": 52823.57142857143, + "2041": 52475.57142857143, + "2042": 52127.142857142855, + "2043": 51774.428571428565, + "2044": 51415.28571428571, + "2045": 51048.0, + "2046": 50670.428571428565, + "2047": 50291.142857142855, + "2048": 49907.57142857143, + "2049": 49517.57142857143, + "2050": 49125.0 + }, + "energy": { + "2015": 2943043.619856046, + "2016": 2531040.4432143685, + "2017": 2491195.98858155, + "2018": 2920344.7177127395, + "2019": 2860519.0751832454, + "2020": 2337776.413063865, + "2021": 2368341.946377337, + "2022": 2739325.1418171446, + "2023": 2725288.8386775926, + "2024": 2323454.058984117, + "2025": 2298466.74931924, + "2026": 2270514.3673483343, + "2027": 2237341.210246696, + "2028": 2200293.237510708, + "2029": 2154818.508092029, + "2030": 2109300.94012675, + "2031": 2063102.5617112138, + "2032": 2017356.0608678714, + "2033": 1974587.990587024, + "2034": 1933632.4975198198, + "2035": 1893467.4447318052, + "2036": 1855956.5393148232, + "2037": 1818339.689105176, + "2038": 1779522.4383316773, + "2039": 1742203.615430093, + "2040": 1707945.2151479353, + "2041": 1674559.2472019, + "2042": 1642240.5578845842, + "2043": 1610635.8443439258, + "2044": 1581613.880596634, + "2045": 1550242.2455998394, + "2046": 1519451.9250741038, + "2047": 1489800.2807547536, + "2048": 1462173.1032343772, + "2049": 1433326.639339283, + "2050": 1402440.9685001487 + } + }, + "panel management": { + "stock": { + "2015": 39823.71428571428, + "2016": 39785.42857142857, + "2017": 39840.57142857143, + "2018": 39912.57142857143, + "2019": 39964.0, + "2020": 40005.71428571428, + "2021": 40131.142857142855, + "2022": 39782.57142857143, + "2023": 39460.28571428571, + "2024": 39148.57142857143, + "2025": 38849.42857142857, + "2026": 38580.28571428571, + "2027": 38333.142857142855, + "2028": 38100.57142857143, + "2029": 37870.57142857143, + "2030": 37624.28571428571, + "2031": 37370.0, + "2032": 37121.42857142857, + "2033": 36884.28571428571, + "2034": 36649.142857142855, + "2035": 36410.28571428571, + "2036": 36178.0, + "2037": 35940.57142857143, + "2038": 35696.28571428571, + "2039": 35450.85714285714, + "2040": 35215.71428571428, + "2041": 34983.71428571428, + "2042": 34751.42857142857, + "2043": 34516.28571428571, + "2044": 34276.85714285714, + "2045": 34032.0, + "2046": 33780.28571428571, + "2047": 33527.42857142857, + "2048": 33271.71428571428, + "2049": 33011.71428571428, + "2050": 32750.0 + }, + "energy": { + "2015": 1635632.3931238907, + "2016": 1406656.601790552, + "2017": 1384512.560076695, + "2018": 1623017.2013600126, + "2019": 1589768.3707275002, + "2020": 1299247.7594590553, + "2021": 1316234.9274586472, + "2022": 1522413.3638474494, + "2023": 1514612.517152598, + "2024": 1291287.936464732, + "2025": 1277400.93430508, + "2026": 1261866.057041242, + "2027": 1243429.670311683, + "2028": 1222839.8075255118, + "2029": 1197566.6719172215, + "2030": 1172269.7282640827, + "2031": 1146594.4158981915, + "2032": 1121170.2400053788, + "2033": 1097401.3632307374, + "2034": 1074639.8483537144, + "2035": 1052317.6303042176, + "2036": 1031470.487033394, + "2037": 1010564.463651655, + "2038": 988991.3030131955, + "2039": 968250.9119434665, + "2040": 949211.3880777474, + "2041": 930656.7291253931, + "2042": 912695.2232903914, + "2043": 895130.5182028635, + "2044": 879001.2078192616, + "2045": 861566.0389757477, + "2046": 844453.9427408221, + "2047": 827974.6796979965, + "2048": 812620.5387746206, + "2049": 796588.7645747525, + "2050": 779423.6762400031 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 81306.75, + "2016": 81228.58333333334, + "2017": 81341.16666666667, + "2018": 81488.16666666667, + "2019": 81593.16666666667, + "2020": 81678.33333333334, + "2021": 81934.41666666667, + "2022": 81222.75, + "2023": 80564.75, + "2024": 79928.33333333334, + "2025": 79317.58333333334, + "2026": 78768.08333333334, + "2027": 78263.5, + "2028": 77788.66666666667, + "2029": 77319.08333333334, + "2030": 76816.25, + "2031": 76297.08333333334, + "2032": 75789.58333333334, + "2033": 75305.41666666667, + "2034": 74825.33333333334, + "2035": 74337.66666666667, + "2036": 73863.41666666667, + "2037": 73378.66666666667, + "2038": 72879.91666666667, + "2039": 72378.83333333334, + "2040": 71898.75, + "2041": 71425.08333333334, + "2042": 70950.83333333334, + "2043": 70470.75, + "2044": 69981.91666666667, + "2045": 69482.0, + "2046": 68968.08333333334, + "2047": 68451.83333333334, + "2048": 67929.75, + "2049": 67398.91666666667, + "2050": 66864.58333333334 + }, + "energy": { + "2015": 3607341.24304429, + "2016": 3102341.574898875, + "2017": 3053503.5136707495, + "2018": 3579518.7923945845, + "2019": 3506189.4315138157, + "2020": 2865454.39386791, + "2021": 2902919.1151494533, + "2022": 3357639.8581100474, + "2023": 3340435.3101130133, + "2024": 2847899.2281133886, + "2025": 2817271.835403783, + "2026": 2783010.1004961953, + "2027": 2742349.168063063, + "2028": 2696938.804750729, + "2029": 2641199.6149400445, + "2030": 2585407.917156016, + "2031": 2528781.73781713, + "2032": 2472709.4329067394, + "2033": 2420287.8436483834, + "2034": 2370087.9627245096, + "2035": 2320856.9385991036, + "2036": 2274879.1504135407, + "2037": 2228771.503799279, + "2038": 2181192.5047276705, + "2039": 2135450.155519358, + "2040": 2093459.0210948566, + "2041": 2052537.2426005986, + "2042": 2012923.6466250177, + "2043": 1974185.1835384958, + "2044": 1938612.4431029116, + "2045": 1900159.6685595275, + "2046": 1862419.4215683967, + "2047": 1826074.8703848487, + "2048": 1792211.7443931808, + "2049": 1756854.1172677458, + "2050": 1718996.9976907857 + } + }, + "panel replacement": { + "stock": { + "2015": 17422.875, + "2016": 17406.125, + "2017": 17430.25, + "2018": 17461.75, + "2019": 17484.25, + "2020": 17502.5, + "2021": 17557.375, + "2022": 17404.875, + "2023": 17263.875, + "2024": 17127.5, + "2025": 16996.625, + "2026": 16878.875, + "2027": 16770.75, + "2028": 16669.0, + "2029": 16568.375, + "2030": 16460.625, + "2031": 16349.375, + "2032": 16240.625, + "2033": 16136.875, + "2034": 16034.0, + "2035": 15929.5, + "2036": 15827.875, + "2037": 15724.0, + "2038": 15617.125, + "2039": 15509.75, + "2040": 15406.875, + "2041": 15305.375, + "2042": 15203.75, + "2043": 15100.875, + "2044": 14996.125, + "2045": 14889.0, + "2046": 14778.875, + "2047": 14668.25, + "2048": 14556.375, + "2049": 14442.625, + "2050": 14328.125 + }, + "energy": { + "2015": 855322.6963117782, + "2016": 735584.1829045544, + "2017": 724004.3795541434, + "2018": 848725.8229071358, + "2019": 831338.982449972, + "2020": 679416.7818327026, + "2021": 688299.8966433369, + "2022": 796116.9690336727, + "2023": 792037.6653609129, + "2024": 675254.344542826, + "2025": 667992.4022012491, + "2026": 659868.7350716192, + "2027": 650227.779026688, + "2028": 639460.7038397492, + "2029": 626244.6006471177, + "2030": 613016.0474925025, + "2031": 599589.6336517382, + "2032": 586294.5468293177, + "2033": 573865.0670411604, + "2034": 561962.3679025276, + "2035": 550289.3906430774, + "2036": 539387.7755443795, + "2037": 528455.3702171198, + "2038": 517174.09821319924, + "2039": 506328.30713758944, + "2040": 496371.95205573837, + "2041": 486669.1478125657, + "2042": 477276.52165451326, + "2043": 468091.3948628555, + "2044": 459656.88029531046, + "2045": 450539.4920064886, + "2046": 441591.04836307967, + "2047": 432973.5327414305, + "2048": 424944.37822642934, + "2049": 416560.8683418497, + "2050": 407584.7134927352 + } + }, + "panel management": { + "stock": { + "2015": 40653.375, + "2016": 40614.29166666667, + "2017": 40670.583333333336, + "2018": 40744.083333333336, + "2019": 40796.583333333336, + "2020": 40839.16666666667, + "2021": 40967.208333333336, + "2022": 40611.375, + "2023": 40282.375, + "2024": 39964.16666666667, + "2025": 39658.79166666667, + "2026": 39384.04166666667, + "2027": 39131.75, + "2028": 38894.333333333336, + "2029": 38659.54166666667, + "2030": 38408.125, + "2031": 38148.54166666667, + "2032": 37894.79166666667, + "2033": 37652.708333333336, + "2034": 37412.66666666667, + "2035": 37168.833333333336, + "2036": 36931.708333333336, + "2037": 36689.333333333336, + "2038": 36439.958333333336, + "2039": 36189.41666666667, + "2040": 35949.375, + "2041": 35712.54166666667, + "2042": 35475.41666666667, + "2043": 35235.375, + "2044": 34990.958333333336, + "2045": 34741.0, + "2046": 34484.04166666667, + "2047": 34225.91666666667, + "2048": 33964.875, + "2049": 33699.458333333336, + "2050": 33432.29166666667 + }, + "energy": { + "2015": 1926513.0606439312, + "2016": 1656816.2421965702, + "2017": 1630734.1067751066, + "2018": 1911654.3846982794, + "2019": 1872492.586036212, + "2020": 1530305.8242993872, + "2021": 1550313.9882072094, + "2022": 1793159.1728562794, + "2023": 1783971.0245260731, + "2024": 1520930.427343785, + "2025": 1504573.7623949677, + "2026": 1486276.1644321855, + "2027": 1464561.0529102485, + "2028": 1440309.4914095215, + "2029": 1410541.7844128378, + "2030": 1380746.0353514813, + "2031": 1350504.6285311314, + "2032": 1320559.020263943, + "2033": 1292563.0893104558, + "2034": 1265753.6693729626, + "2035": 1239461.670757819, + "2036": 1214907.0740420795, + "2037": 1190283.125983601, + "2038": 1164873.39705913, + "2039": 1140444.5373430524, + "2040": 1118019.026849405, + "2041": 1096164.6095868356, + "2042": 1075008.8317204688, + "2043": 1054320.4215986484, + "2044": 1035322.6766017778, + "2045": 1014786.8394339837, + "2046": 994631.5300685235, + "2047": 975221.5968737206, + "2048": 957136.8773803897, + "2049": 938254.0143904045, + "2050": 918036.2888164789 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 65424.67346938776, + "2016": 65361.77551020408, + "2017": 65452.36734693878, + "2018": 65570.6530612245, + "2019": 65655.14285714286, + "2020": 65723.67346938775, + "2021": 65929.73469387756, + "2022": 65357.08163265306, + "2023": 64827.61224489796, + "2024": 64315.510204081635, + "2025": 63824.0612244898, + "2026": 63381.897959183676, + "2027": 62975.877551020414, + "2028": 62593.79591836735, + "2029": 62215.93877551021, + "2030": 61811.32653061225, + "2031": 61393.571428571435, + "2032": 60985.204081632655, + "2033": 60595.61224489796, + "2034": 60209.30612244898, + "2035": 59816.897959183676, + "2036": 59435.28571428572, + "2037": 59045.224489795924, + "2038": 58643.897959183676, + "2039": 58240.69387755102, + "2040": 57854.38775510204, + "2041": 57473.244897959186, + "2042": 57091.63265306123, + "2043": 56705.32653061225, + "2044": 56311.97959183674, + "2045": 55909.71428571429, + "2046": 55496.18367346939, + "2047": 55080.77551020408, + "2048": 54660.67346938776, + "2049": 54233.530612244904, + "2050": 53803.57142857143 + }, + "energy": { + "2015": 2870450.0761673707, + "2016": 2468609.430043971, + "2017": 2429747.7845474575, + "2018": 2848311.0684589637, + "2019": 2789961.0939642102, + "2020": 2280112.478682761, + "2021": 2309924.078088156, + "2022": 2671756.547856, + "2023": 2658066.4662193554, + "2024": 2266143.401880182, + "2025": 2241772.432844299, + "2026": 2214509.5284088664, + "2027": 2182154.625244445, + "2028": 2146020.4832139355, + "2029": 2101667.440111597, + "2030": 2057272.6151245048, + "2031": 2012213.772657137, + "2032": 1967595.6616837813, + "2033": 1925882.5148697377, + "2034": 1885937.2359751016, + "2035": 1846762.9002443042, + "2036": 1810177.2442979102, + "2037": 1773488.2568085773, + "2038": 1735628.4780109914, + "2039": 1699230.1666446212, + "2040": 1665816.7890664453, + "2041": 1633254.324280991, + "2042": 1601732.8124737497, + "2043": 1570907.6654123997, + "2044": 1542601.561660864, + "2045": 1512003.743993979, + "2046": 1481972.902010523, + "2047": 1453052.649479869, + "2048": 1426106.9279545003, + "2049": 1397971.9951501805, + "2050": 1367848.1547780798 + } + }, + "panel replacement": { + "stock": { + "2015": 65424.67346938776, + "2016": 65361.77551020408, + "2017": 65452.36734693878, + "2018": 65570.6530612245, + "2019": 65655.14285714286, + "2020": 65723.67346938775, + "2021": 65929.73469387756, + "2022": 65357.08163265306, + "2023": 64827.61224489796, + "2024": 64315.510204081635, + "2025": 63824.0612244898, + "2026": 63381.897959183676, + "2027": 62975.877551020414, + "2028": 62593.79591836735, + "2029": 62215.93877551021, + "2030": 61811.32653061225, + "2031": 61393.571428571435, + "2032": 60985.204081632655, + "2033": 60595.61224489796, + "2034": 60209.30612244898, + "2035": 59816.897959183676, + "2036": 59435.28571428572, + "2037": 59045.224489795924, + "2038": 58643.897959183676, + "2039": 58240.69387755102, + "2040": 57854.38775510204, + "2041": 57473.244897959186, + "2042": 57091.63265306123, + "2043": 56705.32653061225, + "2044": 56311.97959183674, + "2045": 55909.71428571429, + "2046": 55496.18367346939, + "2047": 55080.77551020408, + "2048": 54660.67346938776, + "2049": 54233.530612244904, + "2050": 53803.57142857143 + }, + "energy": { + "2015": 3043381.8892602776, + "2016": 2617332.136667649, + "2017": 2576129.2503771274, + "2018": 3019909.1050912105, + "2019": 2958043.8049103976, + "2020": 2417479.084800798, + "2021": 2449086.7000920563, + "2022": 2832717.9621651075, + "2023": 2818203.1141761504, + "2024": 2402668.4334316514, + "2025": 2376829.2222210662, + "2026": 2347923.8494029427, + "2027": 2313619.707645897, + "2028": 2275308.644738841, + "2029": 2228283.5286317985, + "2030": 2181214.11346782, + "2031": 2133440.676732311, + "2032": 2086134.5235973913, + "2033": 2041908.3457544313, + "2034": 1999556.541987231, + "2035": 1958022.1272706033, + "2036": 1919232.3487482646, + "2037": 1880333.013418448, + "2038": 1840192.3518265146, + "2039": 1801601.2045594724, + "2040": 1766174.8200266983, + "2041": 1731650.611986806, + "2042": 1698230.069698765, + "2043": 1665547.8450263343, + "2044": 1635536.4247866315, + "2045": 1603095.2250906518, + "2046": 1571255.1588339626, + "2047": 1540592.590090686, + "2048": 1512023.5090381242, + "2049": 1482193.5720316777, + "2050": 1450254.9046482588 + } + }, + "panel management": { + "stock": { + "2015": 8533.65306122449, + "2016": 8525.448979591836, + "2017": 8537.265306122448, + "2018": 8552.69387755102, + "2019": 8563.714285714286, + "2020": 8572.65306122449, + "2021": 8599.530612244898, + "2022": 8524.836734693878, + "2023": 8455.775510204081, + "2024": 8388.979591836734, + "2025": 8324.877551020409, + "2026": 8267.204081632653, + "2027": 8214.244897959183, + "2028": 8164.408163265306, + "2029": 8115.122448979591, + "2030": 8062.34693877551, + "2031": 8007.857142857143, + "2032": 7954.591836734694, + "2033": 7903.775510204081, + "2034": 7853.3877551020405, + "2035": 7802.204081632653, + "2036": 7752.428571428572, + "2037": 7701.551020408163, + "2038": 7649.204081632653, + "2039": 7596.612244897959, + "2040": 7546.224489795918, + "2041": 7496.510204081633, + "2042": 7446.734693877551, + "2043": 7396.34693877551, + "2044": 7345.04081632653, + "2045": 7292.571428571428, + "2046": 7238.632653061224, + "2047": 7184.448979591836, + "2048": 7129.65306122449, + "2049": 7073.938775510204, + "2050": 7017.857142857143 + }, + "energy": { + "2015": 475345.03457235184, + "2016": 408800.43328838027, + "2017": 402364.9650754151, + "2018": 471678.82644982584, + "2019": 462016.10112539236, + "2020": 377585.436516441, + "2021": 382522.22181978804, + "2022": 442441.4899788928, + "2023": 440174.41960449424, + "2024": 375272.1646881667, + "2025": 371236.34493463475, + "2026": 366721.6221881912, + "2027": 361363.66710965807, + "2028": 355379.8720472236, + "2029": 348035.0312566044, + "2030": 340683.27140767523, + "2031": 333221.5506105523, + "2032": 325832.8147188273, + "2033": 318925.139375831, + "2034": 312310.2220376673, + "2035": 305822.9724850925, + "2036": 299764.4069538254, + "2037": 293688.7297729746, + "2038": 287419.17016249395, + "2039": 281391.6287959066, + "2040": 275858.3909068562, + "2041": 270466.063732203, + "2042": 265246.11782748543, + "2043": 260141.48956126615, + "2044": 255454.0135525046, + "2045": 250387.03091536925, + "2046": 245413.93915551438, + "2047": 240624.76042944504, + "2048": 236162.56300737552, + "2049": 231503.4328181416, + "2050": 226514.94057366147 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 1.0, - "2029": 1.0, - "2030": 1.0, - "2031": 1.0, - "2032": 1.0, - "2033": 1.0, - "2034": 1.0, - "2035": 1.0, - "2036": 1.0, - "2037": 1.0, - "2038": 1.0, - "2039": 1.0, - "2040": 1.0, - "2041": 1.0, - "2042": 1.0, - "2043": 1.0, - "2044": 1.0, - "2045": 2.0, - "2046": 2.0, - "2047": 2.0, - "2048": 2.0, - "2049": 2.0, - "2050": 2.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.2857142857142857, + "2029": 0.2857142857142857, + "2030": 0.2857142857142857, + "2031": 0.2857142857142857, + "2032": 0.2857142857142857, + "2033": 0.2857142857142857, + "2034": 0.2857142857142857, + "2035": 0.2857142857142857, + "2036": 0.2857142857142857, + "2037": 0.2857142857142857, + "2038": 0.2857142857142857, + "2039": 0.2857142857142857, + "2040": 0.2857142857142857, + "2041": 0.2857142857142857, + "2042": 0.2857142857142857, + "2043": 0.2857142857142857, + "2044": 0.2857142857142857, + "2045": 0.5714285714285714, + "2046": 0.5714285714285714, + "2047": 0.5714285714285714, + "2048": 0.5714285714285714, + "2049": 0.5714285714285714, + "2050": 0.5714285714285714 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.42857142857142855, + "2029": 0.42857142857142855, + "2030": 0.42857142857142855, + "2031": 0.42857142857142855, + "2032": 0.42857142857142855, + "2033": 0.42857142857142855, + "2034": 0.42857142857142855, + "2035": 0.42857142857142855, + "2036": 0.42857142857142855, + "2037": 0.42857142857142855, + "2038": 0.42857142857142855, + "2039": 0.42857142857142855, + "2040": 0.42857142857142855, + "2041": 0.42857142857142855, + "2042": 0.42857142857142855, + "2043": 0.42857142857142855, + "2044": 0.42857142857142855, + "2045": 0.8571428571428571, + "2046": 0.8571428571428571, + "2047": 0.8571428571428571, + "2048": 0.8571428571428571, + "2049": 0.8571428571428571, + "2050": 0.8571428571428571 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.2857142857142857, + "2029": 0.2857142857142857, + "2030": 0.2857142857142857, + "2031": 0.2857142857142857, + "2032": 0.2857142857142857, + "2033": 0.2857142857142857, + "2034": 0.2857142857142857, + "2035": 0.2857142857142857, + "2036": 0.2857142857142857, + "2037": 0.2857142857142857, + "2038": 0.2857142857142857, + "2039": 0.2857142857142857, + "2040": 0.2857142857142857, + "2041": 0.2857142857142857, + "2042": 0.2857142857142857, + "2043": 0.2857142857142857, + "2044": 0.2857142857142857, + "2045": 0.5714285714285714, + "2046": 0.5714285714285714, + "2047": 0.5714285714285714, + "2048": 0.5714285714285714, + "2049": 0.5714285714285714, + "2050": 0.5714285714285714 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.5833333333333334, + "2029": 0.5833333333333334, + "2030": 0.5833333333333334, + "2031": 0.5833333333333334, + "2032": 0.5833333333333334, + "2033": 0.5833333333333334, + "2034": 0.5833333333333334, + "2035": 0.5833333333333334, + "2036": 0.5833333333333334, + "2037": 0.5833333333333334, + "2038": 0.5833333333333334, + "2039": 0.5833333333333334, + "2040": 0.5833333333333334, + "2041": 0.5833333333333334, + "2042": 0.5833333333333334, + "2043": 0.5833333333333334, + "2044": 0.5833333333333334, + "2045": 1.1666666666666667, + "2046": 1.1666666666666667, + "2047": 1.1666666666666667, + "2048": 1.1666666666666667, + "2049": 1.1666666666666667, + "2050": 1.1666666666666667 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.125, + "2029": 0.125, + "2030": 0.125, + "2031": 0.125, + "2032": 0.125, + "2033": 0.125, + "2034": 0.125, + "2035": 0.125, + "2036": 0.125, + "2037": 0.125, + "2038": 0.125, + "2039": 0.125, + "2040": 0.125, + "2041": 0.125, + "2042": 0.125, + "2043": 0.125, + "2044": 0.125, + "2045": 0.25, + "2046": 0.25, + "2047": 0.25, + "2048": 0.25, + "2049": 0.25, + "2050": 0.25 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.2916666666666667, + "2029": 0.2916666666666667, + "2030": 0.2916666666666667, + "2031": 0.2916666666666667, + "2032": 0.2916666666666667, + "2033": 0.2916666666666667, + "2034": 0.2916666666666667, + "2035": 0.2916666666666667, + "2036": 0.2916666666666667, + "2037": 0.2916666666666667, + "2038": 0.2916666666666667, + "2039": 0.2916666666666667, + "2040": 0.2916666666666667, + "2041": 0.2916666666666667, + "2042": 0.2916666666666667, + "2043": 0.2916666666666667, + "2044": 0.2916666666666667, + "2045": 0.5833333333333334, + "2046": 0.5833333333333334, + "2047": 0.5833333333333334, + "2048": 0.5833333333333334, + "2049": 0.5833333333333334, + "2050": 0.5833333333333334 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.46938775510204084, + "2029": 0.46938775510204084, + "2030": 0.46938775510204084, + "2031": 0.46938775510204084, + "2032": 0.46938775510204084, + "2033": 0.46938775510204084, + "2034": 0.46938775510204084, + "2035": 0.46938775510204084, + "2036": 0.46938775510204084, + "2037": 0.46938775510204084, + "2038": 0.46938775510204084, + "2039": 0.46938775510204084, + "2040": 0.46938775510204084, + "2041": 0.46938775510204084, + "2042": 0.46938775510204084, + "2043": 0.46938775510204084, + "2044": 0.46938775510204084, + "2045": 0.9387755102040817, + "2046": 0.9387755102040817, + "2047": 0.9387755102040817, + "2048": 0.9387755102040817, + "2049": 0.9387755102040817, + "2050": 0.9387755102040817 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.46938775510204084, + "2029": 0.46938775510204084, + "2030": 0.46938775510204084, + "2031": 0.46938775510204084, + "2032": 0.46938775510204084, + "2033": 0.46938775510204084, + "2034": 0.46938775510204084, + "2035": 0.46938775510204084, + "2036": 0.46938775510204084, + "2037": 0.46938775510204084, + "2038": 0.46938775510204084, + "2039": 0.46938775510204084, + "2040": 0.46938775510204084, + "2041": 0.46938775510204084, + "2042": 0.46938775510204084, + "2043": 0.46938775510204084, + "2044": 0.46938775510204084, + "2045": 0.9387755102040817, + "2046": 0.9387755102040817, + "2047": 0.9387755102040817, + "2048": 0.9387755102040817, + "2049": 0.9387755102040817, + "2050": 0.9387755102040817 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.061224489795918366, + "2029": 0.061224489795918366, + "2030": 0.061224489795918366, + "2031": 0.061224489795918366, + "2032": 0.061224489795918366, + "2033": 0.061224489795918366, + "2034": 0.061224489795918366, + "2035": 0.061224489795918366, + "2036": 0.061224489795918366, + "2037": 0.061224489795918366, + "2038": 0.061224489795918366, + "2039": 0.061224489795918366, + "2040": 0.061224489795918366, + "2041": 0.061224489795918366, + "2042": 0.061224489795918366, + "2043": 0.061224489795918366, + "2044": 0.061224489795918366, + "2045": 0.12244897959183673, + "2046": 0.12244897959183673, + "2047": 0.12244897959183673, + "2048": 0.12244897959183673, + "2049": 0.12244897959183673, + "2050": 0.12244897959183673 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } }, "NGHP": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } } } @@ -151553,312 +159574,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 20497725.693948008, - "2017": 19836616.322729442, - "2018": 20678122.012936298, - "2019": 19869439.363855448, - "2020": 17715164.74470265, - "2021": 17338358.921753578, - "2022": 17826999.23761728, - "2023": 17151605.914274305, - "2024": 15578174.218988348, - "2025": 15374372.754468024, - "2026": 15153114.201158185, - "2027": 14873845.400061972, - "2028": 14563664.165107198, - "2029": 14136916.404372323, - "2030": 13701896.008995818, - "2031": 13279209.26654548, - "2032": 12855524.002719807, - "2033": 12417940.07668687, - "2034": 11993009.866609257, - "2035": 11581169.601074656, - "2036": 11184492.356937956, - "2037": 10785701.499778848, - "2038": 10369083.068904378, - "2039": 9977051.130407447, - "2040": 9607273.147250308, - "2041": 9248034.375277296, - "2042": 8912516.124168154, - "2043": 8596201.554921908, - "2044": 8312796.968914893, - "2045": 8012339.906745481, - "2046": 7729271.754653278, - "2047": 7466633.66827119, - "2048": 7228276.436876171, - "2049": 6983546.813505081, - "2050": 6726174.481856621 - }, - "stock": { - "2016": 11.895999999999999, - "2017": 11.475999999999999, - "2018": 11.068, - "2019": 10.689, - "2020": 10.322, - "2021": 9.984999999999998, - "2022": 9.658, - "2023": 9.341, - "2024": 9.033999999999999, - "2025": 8.738, - "2026": 8.448, - "2027": 8.165999999999999, - "2028": 7.893000000000001, - "2029": 7.626, - "2030": 7.368, - "2031": 7.134, - "2032": 6.904, - "2033": 6.680999999999999, - "2034": 6.4639999999999995, - "2035": 6.252, - "2036": 6.046, - "2037": 5.846, - "2038": 5.65, - "2039": 5.462, - "2040": 5.279, - "2041": 5.104, - "2042": 4.936999999999999, - "2043": 4.773, - "2044": 4.615, - "2045": 4.461, - "2046": 4.313, - "2047": 4.167999999999999, - "2048": 4.0280000000000005, - "2049": 3.8920000000000003, - "2050": 3.761 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 22377166.915994585, - "2017": 22360145.5704455, - "2018": 24448087.545947064, - "2019": 24532851.13857386, - "2020": 22856512.742085133, - "2021": 23302853.62059696, - "2022": 24910182.616449457, - "2023": 24919227.414896104, - "2024": 23566895.834993552, - "2025": 24224970.39982371, - "2026": 24822048.544368867, - "2027": 25291735.13085528, - "2028": 25700905.359134078, - "2029": 25892655.29210128, - "2030": 26026837.56850653, - "2031": 26144136.86911914, - "2032": 26215193.929431934, - "2033": 26197284.870516114, - "2034": 26148250.265586637, - "2035": 26071769.58623179, - "2036": 25978158.27195567, - "2037": 25825236.28311093, - "2038": 25587264.17852951, - "2039": 25344783.361889318, - "2040": 25111227.176388845, - "2041": 24875580.71205163, - "2042": 24643225.303526256, - "2043": 24438897.77007507, - "2044": 24288355.263793856, - "2045": 24056150.9782806, - "2046": 23833060.157923795, - "2047": 23650630.454568733, - "2048": 23508588.559062578, - "2049": 23319603.655714463, - "2050": 23047347.358166225 - }, - "stock": { - "2016": 13.161, - "2017": 13.100999999999999, - "2018": 13.243999999999998, - "2019": 13.361, - "2020": 13.475999999999999, - "2021": 13.573, - "2022": 13.657, - "2023": 13.747, - "2024": 13.842999999999998, - "2025": 13.944999999999999, - "2026": 14.015, - "2027": 14.060999999999998, - "2028": 14.102999999999998, - "2029": 14.14, - "2030": 14.166, - "2031": 14.213999999999999, - "2032": 14.245000000000001, - "2033": 14.258, - "2034": 14.254, - "2035": 14.232, - "2036": 14.197, - "2037": 14.148, - "2038": 14.089, - "2039": 14.017999999999999, - "2040": 13.937000000000001, - "2041": 13.863999999999999, - "2042": 13.782, - "2043": 13.695, - "2044": 13.604, - "2045": 13.508, - "2046": 13.408, - "2047": 13.306000000000001, - "2048": 13.199000000000002, - "2049": 13.09, - "2050": 12.975999999999999 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 807507.3900574092, - "2017": 768478.1068250613, - "2018": 790042.4411166376, - "2019": 747840.4975707004, - "2020": 656143.5132122197, - "2021": 633220.457649457, - "2022": 640492.1459332579, - "2023": 607930.6708295884, - "2024": 543459.9460181007, - "2025": 529612.8457082657, - "2026": 513408.2544729539, - "2027": 497669.4690827515, - "2028": 480128.4757587207, - "2029": 458213.30352640274, - "2030": 437625.4224976487, - "2031": 418179.86433538253, - "2032": 398436.0678482665, - "2033": 378958.05279701576, - "2034": 361753.8678041053, - "2035": 343547.8126935537, - "2036": 327683.3711063716, - "2037": 311433.2171102142, - "2038": 294476.75256611826, - "2039": 280036.5077032435, - "2040": 265981.6763608534, - "2041": 251834.91267107672, - "2042": 240137.5723055856, - "2043": 227733.6750030152, - "2044": 216997.76729125332, - "2045": 206713.11497391824, - "2046": 196604.08742292234, - "2047": 186875.8771600757, - "2048": 178601.00406124705, - "2049": 169982.53078045655, - "2050": 160840.15997715876 - }, - "stock": { - "2016": 0.789, - "2017": 0.748, - "2018": 0.7110000000000001, - "2019": 0.676, - "2020": 0.642, - "2021": 0.612, - "2022": 0.5820000000000001, - "2023": 0.555, - "2024": 0.528, - "2025": 0.504, - "2026": 0.479, - "2027": 0.457, - "2028": 0.435, - "2029": 0.41300000000000003, - "2030": 0.393, - "2031": 0.375, - "2032": 0.357, - "2033": 0.34, - "2034": 0.325, - "2035": 0.30900000000000005, - "2036": 0.29500000000000004, - "2037": 0.281, - "2038": 0.267, - "2039": 0.255, - "2040": 0.243, - "2041": 0.231, - "2042": 0.221, - "2043": 0.21, - "2044": 0.2, - "2045": 0.191, - "2046": 0.182, - "2047": 0.173, - "2048": 0.16499999999999998, - "2049": 0.157, - "2050": 0.149 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -159506,312 +167222,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 24487105.947646577, - "2017": 23690652.190261193, - "2018": 24713873.82776259, - "2019": 23799589.38422462, - "2020": 21394859.81471925, - "2021": 20982602.96837842, - "2022": 21620340.704085235, - "2023": 20841580.943428803, - "2024": 18959846.402773373, - "2025": 18744323.839324433, - "2026": 18506227.48219794, - "2027": 18196522.69413558, - "2028": 17845762.000567984, - "2029": 17353283.691538807, - "2030": 16844518.169509932, - "2031": 16330448.556900656, - "2032": 15816719.179410338, - "2033": 15286098.707282707, - "2034": 14771148.16749567, - "2035": 14268017.898967393, - "2036": 13787837.278611096, - "2037": 13302296.29838126, - "2038": 12797468.78181162, - "2039": 12317774.4451752, - "2040": 11865946.490211716, - "2041": 11425714.922605228, - "2042": 11009308.94641878, - "2043": 10621677.017794885, - "2044": 10271946.815305088, - "2045": 9898295.022875797, - "2046": 9546515.600413999, - "2047": 9221225.002111027, - "2048": 8924913.322631856, - "2049": 8619036.643761884, - "2050": 8296956.756227351 - }, - "stock": { - "2016": 15.87, - "2017": 15.331, - "2018": 14.806, - "2019": 14.354999999999999, - "2020": 13.915000000000001, - "2021": 13.505, - "2022": 13.105999999999998, - "2023": 12.718999999999998, - "2024": 12.345999999999998, - "2025": 11.984, - "2026": 11.627999999999998, - "2027": 11.282, - "2028": 10.944, - "2029": 10.617, - "2030": 10.296999999999999, - "2031": 9.993, - "2032": 9.696, - "2033": 9.406, - "2034": 9.123, - "2035": 8.843, - "2036": 8.572, - "2037": 8.307, - "2038": 8.048, - "2039": 7.795999999999999, - "2040": 7.549999999999999, - "2041": 7.312000000000001, - "2042": 7.0809999999999995, - "2043": 6.8580000000000005, - "2044": 6.640000000000001, - "2045": 6.425, - "2046": 6.219, - "2047": 6.018000000000001, - "2048": 5.823, - "2049": 5.632, - "2050": 5.448 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 27576355.389973793, - "2017": 27723328.15634011, - "2018": 30685878.300775945, - "2019": 31320178.01340814, - "2020": 29782081.815400638, - "2021": 30827911.984447792, - "2022": 33464292.3589589, - "2023": 34032690.29300373, - "2024": 32677387.453218438, - "2025": 34178997.55446291, - "2026": 35606632.804912485, - "2027": 36863307.42538666, - "2028": 38030023.61066068, - "2029": 38886148.87774536, - "2030": 39674845.76172768, - "2031": 40399485.686456166, - "2032": 41042012.85354088, - "2033": 41535114.58124007, - "2034": 41966760.0944507, - "2035": 42339740.50901086, - "2036": 42670410.66103524, - "2037": 42889757.27447284, - "2038": 42945811.51470259, - "2039": 42983834.46550354, - "2040": 43022081.39381751, - "2041": 43021488.34467511, - "2042": 43027254.62127232, - "2043": 43055588.3479796, - "2044": 43176962.69301738, - "2045": 43146891.824131936, - "2046": 43125690.290136665, - "2047": 43193021.247073784, - "2048": 43328539.49949055, - "2049": 43368610.73784954, - "2050": 43244013.50183726 - }, - "stock": { - "2016": 18.286, - "2017": 18.389, - "2018": 18.881000000000004, - "2019": 19.436, - "2020": 19.927000000000003, - "2021": 20.444, - "2022": 20.934000000000005, - "2023": 21.473, - "2024": 22.035999999999998, - "2025": 22.615, - "2026": 23.14, - "2027": 23.625999999999998, - "2028": 24.095, - "2029": 24.566000000000003, - "2030": 25.03, - "2031": 25.5, - "2032": 25.939999999999998, - "2033": 26.338, - "2034": 26.698999999999998, - "2035": 27.019, - "2036": 27.304000000000002, - "2037": 27.555999999999997, - "2038": 27.776, - "2039": 27.969, - "2040": 28.133000000000003, - "2041": 28.286, - "2042": 28.423000000000002, - "2043": 28.542, - "2044": 28.647, - "2045": 28.737000000000002, - "2046": 28.817, - "2047": 28.881999999999998, - "2048": 28.934, - "2049": 28.976, - "2050": 29.006 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 952853.6623796341, - "2017": 906171.6533986939, - "2018": 927792.8714614705, - "2019": 878668.6023672496, - "2020": 774135.3698801105, - "2021": 746610.0471737816, - "2022": 755793.9369558663, - "2023": 714992.763567466, - "2024": 639297.1440081906, - "2025": 621592.6062126455, - "2026": 603345.7128895764, - "2027": 582839.8804777621, - "2028": 561283.3887713352, - "2029": 536488.4307158338, - "2030": 511752.0687623933, - "2031": 487011.7566431777, - "2032": 463884.9670487792, - "2033": 440932.7114772223, - "2034": 418139.7380536251, - "2035": 397513.59202175087, - "2036": 377148.0603536633, - "2037": 358331.4271459014, - "2038": 337831.7034857916, - "2039": 320629.08932126214, - "2040": 303004.11597078183, - "2041": 287285.7327196689, - "2042": 270996.4323089009, - "2043": 257945.63422550916, - "2044": 244705.49167753168, - "2045": 232653.1529922651, - "2046": 219884.10944932737, - "2047": 208487.7508151802, - "2048": 198459.17787759312, - "2049": 188999.61838858077, - "2050": 178962.74193539066 - }, - "stock": { - "2016": 1.04, - "2017": 0.987, - "2018": 0.935, - "2019": 0.891, - "2020": 0.846, - "2021": 0.807, - "2022": 0.769, - "2023": 0.732, - "2024": 0.698, - "2025": 0.666, - "2026": 0.635, - "2027": 0.605, - "2028": 0.5760000000000001, - "2029": 0.549, - "2030": 0.523, - "2031": 0.498, - "2032": 0.475, - "2033": 0.45299999999999996, - "2034": 0.43100000000000005, - "2035": 0.41100000000000003, - "2036": 0.391, - "2037": 0.373, - "2038": 0.354, - "2039": 0.33799999999999997, - "2040": 0.321, - "2041": 0.306, - "2042": 0.29000000000000004, - "2043": 0.277, - "2044": 0.263, - "2045": 0.251, - "2046": 0.23800000000000002, - "2047": 0.226, - "2048": 0.21500000000000002, - "2049": 0.20500000000000002, - "2050": 0.195 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -167459,312 +174870,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 8139335.383110582, - "2017": 7925274.2376297815, - "2018": 8314299.60875106, - "2019": 8043741.688084092, - "2020": 7064948.341999261, - "2021": 6964129.072017516, - "2022": 7218439.997006398, - "2023": 6999870.642015503, - "2024": 6400683.37522155, - "2025": 6374920.723837065, - "2026": 6337725.182567731, - "2027": 6273190.420605722, - "2028": 6193276.129690311, - "2029": 6063090.4882454295, - "2030": 5923056.643734233, - "2031": 5793430.052837045, - "2032": 5658013.785082802, - "2033": 5511258.897948044, - "2034": 5368193.47500737, - "2035": 5226853.909456892, - "2036": 5090674.123190166, - "2037": 4950549.840780106, - "2038": 4797956.941208722, - "2039": 4653346.302484141, - "2040": 4516841.335814693, - "2041": 4387377.31687896, - "2042": 4263615.621922358, - "2043": 4149382.6373763196, - "2044": 4046316.71222233, - "2045": 3935009.022431106, - "2046": 3827296.6910584387, - "2047": 3730371.9728931976, - "2048": 3644467.0359495305, - "2049": 3551696.3435521075, - "2050": 3451384.7808088553 - }, - "stock": { - "2016": 5.588, - "2017": 5.443, - "2018": 5.294999999999999, - "2019": 5.159999999999999, - "2020": 5.026, - "2021": 4.905999999999999, - "2022": 4.789, - "2023": 4.680000000000001, - "2024": 4.576, - "2025": 4.477, - "2026": 4.377000000000001, - "2027": 4.277, - "2028": 4.179, - "2029": 4.085, - "2030": 3.9919999999999995, - "2031": 3.9119999999999995, - "2032": 3.831, - "2033": 3.7509999999999994, - "2034": 3.671, - "2035": 3.5909999999999997, - "2036": 3.513, - "2037": 3.435, - "2038": 3.356, - "2039": 3.279, - "2040": 3.2039999999999997, - "2041": 3.1339999999999995, - "2042": 3.064, - "2043": 2.9970000000000003, - "2044": 2.9290000000000003, - "2045": 2.864, - "2046": 2.798, - "2047": 2.735, - "2048": 2.675, - "2049": 2.613, - "2050": 2.555 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 8686260.238444515, - "2017": 8694117.821728725, - "2018": 9423149.939161858, - "2019": 9403983.700608121, - "2020": 8509975.68713695, - "2021": 8631986.004598856, - "2022": 9200003.014047543, - "2023": 9205862.029981783, - "2024": 8709970.511973647, - "2025": 8996479.944081055, - "2026": 9269450.310800312, - "2027": 9496002.878361423, - "2028": 9708008.201893587, - "2029": 9840998.185917232, - "2030": 9973316.738509998, - "2031": 10110722.007095732, - "2032": 10229163.935173076, - "2033": 10310503.120041097, - "2034": 10377796.520387283, - "2035": 10429482.822290111, - "2036": 10473478.43113898, - "2037": 10491371.881481659, - "2038": 10470368.00146605, - "2039": 10445426.77875073, - "2040": 10421637.180613054, - "2041": 10383805.719746234, - "2042": 10365079.847318456, - "2043": 10352450.51720647, - "2044": 10365820.834040537, - "2045": 10341750.154473867, - "2046": 10324409.483724626, - "2047": 10322456.831096914, - "2048": 10337041.460114935, - "2049": 10333999.077390876, - "2050": 10290329.865567403 - }, - "stock": { - "2016": 6.222, - "2017": 6.26, - "2018": 6.319, - "2019": 6.376, - "2020": 6.421999999999999, - "2021": 6.471, - "2022": 6.514, - "2023": 6.587999999999999, - "2024": 6.683, - "2025": 6.787, - "2026": 6.878, - "2027": 6.957, - "2028": 7.04, - "2029": 7.126, - "2030": 7.213000000000001, - "2031": 7.315000000000001, - "2032": 7.411, - "2033": 7.499000000000001, - "2034": 7.574999999999999, - "2035": 7.640000000000001, - "2036": 7.698, - "2037": 7.7459999999999996, - "2038": 7.7860000000000005, - "2039": 7.818, - "2040": 7.846, - "2041": 7.878, - "2042": 7.905, - "2043": 7.929, - "2044": 7.9510000000000005, - "2045": 7.970000000000001, - "2046": 7.987, - "2047": 8.003, - "2048": 8.018, - "2049": 8.03, - "2050": 8.041 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 327597.378444903, - "2017": 316543.94064149476, - "2018": 328581.45208708115, - "2019": 315351.61130778666, - "2020": 273699.9708637854, - "2021": 267302.92338362575, - "2022": 274147.98894606304, - "2023": 264207.3280027175, - "2024": 238910.11280480164, - "2025": 236583.3320818818, - "2026": 232061.50663195827, - "2027": 228184.7010328565, - "2028": 223580.66841610498, - "2029": 216925.3258373368, - "2030": 209848.61775576673, - "2031": 201568.94006722313, - "2032": 194909.2797441237, - "2033": 189584.98201086154, - "2034": 182616.0046053499, - "2035": 176592.26825299786, - "2036": 170658.4456708555, - "2037": 163715.27773823502, - "2038": 157292.05732522663, - "2039": 151062.9187651294, - "2040": 145862.48357225387, - "2041": 140676.9633748086, - "2042": 134830.53075918826, - "2043": 130017.84541720798, - "2044": 125592.45373713355, - "2045": 121629.82309502667, - "2046": 116983.82521693587, - "2047": 112556.19600989168, - "2048": 109166.50393553422, - "2049": 104817.57905701721, - "2050": 100926.35362374355 - }, - "stock": { - "2016": 0.378, - "2017": 0.365, - "2018": 0.35100000000000003, - "2019": 0.339, - "2020": 0.326, - "2021": 0.315, - "2022": 0.30400000000000005, - "2023": 0.295, - "2024": 0.28500000000000003, - "2025": 0.277, - "2026": 0.267, - "2027": 0.259, - "2028": 0.251, - "2029": 0.243, - "2030": 0.23500000000000001, - "2031": 0.226, - "2032": 0.219, - "2033": 0.214, - "2034": 0.207, - "2035": 0.20099999999999998, - "2036": 0.195, - "2037": 0.188, - "2038": 0.182, - "2039": 0.176, - "2040": 0.17099999999999999, - "2041": 0.16599999999999998, - "2042": 0.16, - "2043": 0.155, - "2044": 0.15, - "2045": 0.14600000000000002, - "2046": 0.14100000000000001, - "2047": 0.136, - "2048": 0.132, - "2049": 0.127, - "2050": 0.123 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -175412,312 +182518,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2682844.053852401, - "2017": 2618002.320201223, - "2018": 2746067.5439254185, - "2019": 2653979.607829168, - "2020": 2377545.2294758433, - "2021": 2339828.7223139293, - "2022": 2415691.40094551, - "2023": 2338148.8485074593, - "2024": 2138351.869224956, - "2025": 2123455.9056697297, - "2026": 2105650.0592568605, - "2027": 2081515.1112712745, - "2028": 2049756.135597486, - "2029": 2002776.8257540616, - "2030": 1953284.0720659771, - "2031": 1905665.2856532822, - "2032": 1857986.3315265244, - "2033": 1804709.5363368304, - "2034": 1751848.5705144117, - "2035": 1703523.5443920589, - "2036": 1655014.7932659732, - "2037": 1604948.5095571948, - "2038": 1553143.3431282772, - "2039": 1501296.4652806348, - "2040": 1455759.2309303898, - "2041": 1410448.9495773239, - "2042": 1368258.802148618, - "2043": 1327208.0985802654, - "2044": 1292645.0005163543, - "2045": 1252998.0231767101, - "2046": 1214058.7396846989, - "2047": 1180647.5584783514, - "2048": 1149664.42468247, - "2049": 1117131.9077487967, - "2050": 1083406.3763851584 - }, - "stock": { - "2016": 1.499, - "2017": 1.4589999999999996, - "2018": 1.4180000000000001, - "2019": 1.3789999999999998, - "2020": 1.34, - "2021": 1.3059999999999998, - "2022": 1.269, - "2023": 1.236, - "2024": 1.206, - "2025": 1.176, - "2026": 1.146, - "2027": 1.1179999999999999, - "2028": 1.089, - "2029": 1.062, - "2030": 1.034, - "2031": 1.011, - "2032": 0.987, - "2033": 0.9630000000000001, - "2034": 0.9380000000000001, - "2035": 0.916, - "2036": 0.893, - "2037": 0.8700000000000001, - "2038": 0.8480000000000001, - "2039": 0.8250000000000001, - "2040": 0.804, - "2041": 0.784, - "2042": 0.765, - "2043": 0.7450000000000001, - "2044": 0.7270000000000001, - "2045": 0.708, - "2046": 0.6880000000000001, - "2047": 0.671, - "2048": 0.653, - "2049": 0.636, - "2050": 0.62 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 2939008.2593096006, - "2017": 2965316.3356067105, - "2018": 3258833.095945773, - "2019": 3290030.984450998, - "2020": 3072879.8427552897, - "2021": 3143759.492110486, - "2022": 3370479.2192190927, - "2023": 3399882.454486284, - "2024": 3251292.7140059914, - "2025": 3384120.3141921386, - "2026": 3510091.690298962, - "2027": 3616036.525809815, - "2028": 3720597.4645917295, - "2029": 3795151.766075385, - "2030": 3865598.5846572346, - "2031": 3935159.50953785, - "2032": 3998019.5860139416, - "2033": 4046928.7430491024, - "2034": 4091658.9259624886, - "2035": 4126061.5900724884, - "2036": 4159423.4563821154, - "2037": 4182630.2869695206, - "2038": 4187897.2892568125, - "2039": 4194578.621274828, - "2040": 4199776.555307601, - "2041": 4204636.719362962, - "2042": 4209728.020212986, - "2043": 4220848.009830596, - "2044": 4240660.449353532, - "2045": 4247067.085017047, - "2046": 4256382.629930954, - "2047": 4270038.959567902, - "2048": 4293317.747498237, - "2049": 4305961.114241083, - "2050": 4302733.989267831 - }, - "stock": { - "2016": 1.692, - "2017": 1.706, - "2018": 1.7400000000000002, - "2019": 1.77, - "2020": 1.7959999999999998, - "2021": 1.8219999999999996, - "2022": 1.8449999999999998, - "2023": 1.8779999999999997, - "2024": 1.9179999999999997, - "2025": 1.962, - "2026": 2.001, - "2027": 2.035, - "2028": 2.072, - "2029": 2.11, - "2030": 2.1460000000000004, - "2031": 2.19, - "2032": 2.228, - "2033": 2.266, - "2034": 2.299, - "2035": 2.328, - "2036": 2.355, - "2037": 2.379, - "2038": 2.399, - "2039": 2.418, - "2040": 2.433, - "2041": 2.451, - "2042": 2.468, - "2043": 2.484, - "2044": 2.4989999999999997, - "2045": 2.513, - "2046": 2.525, - "2047": 2.5389999999999997, - "2048": 2.55, - "2049": 2.5620000000000003, - "2050": 2.572 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 107506.6868379971, - "2017": 103610.34419206806, - "2018": 107302.36012880933, - "2019": 102134.40771983463, - "2020": 91056.92776886675, - "2021": 87751.78557558382, - "2022": 89876.37983539692, - "2023": 86000.69700625639, - "2024": 78548.41676905274, - "2025": 76808.7801381312, - "2026": 73809.25044417715, - "2027": 72612.3629189111, - "2028": 71199.39981078451, - "2029": 69120.4081705542, - "2030": 65875.34327678857, - "2031": 63508.204808867515, - "2032": 60064.082459534955, - "2033": 58691.720614067024, - "2034": 56273.50352309876, - "2035": 54946.86553545153, - "2036": 52548.750351911396, - "2037": 50107.20347328417, - "2038": 48666.36761491004, - "2039": 47277.9134445381, - "2040": 43780.2137620084, - "2041": 42432.33105971462, - "2042": 41123.177638397254, - "2043": 38820.89158913935, - "2044": 36609.55013011315, - "2045": 35380.89180624243, - "2046": 34212.63038434663, - "2047": 33061.481953746916, - "2048": 30957.82781929361, - "2049": 30897.97801012131, - "2050": 29689.634347010116 - }, - "stock": { - "2016": 0.101, - "2017": 0.097, - "2018": 0.093, - "2019": 0.08900000000000001, - "2020": 0.08600000000000001, - "2021": 0.082, - "2022": 0.07900000000000001, - "2023": 0.076, - "2024": 0.07400000000000001, - "2025": 0.07100000000000001, - "2026": 0.067, - "2027": 0.065, - "2028": 0.063, - "2029": 0.061, - "2030": 0.058, - "2031": 0.056, - "2032": 0.053, - "2033": 0.052, - "2034": 0.05, - "2035": 0.049, - "2036": 0.047, - "2037": 0.045, - "2038": 0.044000000000000004, - "2039": 0.043000000000000003, - "2040": 0.04, - "2041": 0.039, - "2042": 0.038, - "2043": 0.036, - "2044": 0.034, - "2045": 0.033, - "2046": 0.032, - "2047": 0.031, - "2048": 0.029, - "2049": 0.029, - "2050": 0.028 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -183365,312 +190166,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 13942877.694754157, - "2017": 13426108.982578823, - "2018": 14165537.149060264, - "2019": 13752182.93037155, - "2020": 12668435.685169937, - "2021": 12496814.006907031, - "2022": 12962251.293060869, - "2023": 12582810.829573322, - "2024": 11504838.218768304, - "2025": 11443336.821523564, - "2026": 11370618.735834, - "2027": 11246939.929920215, - "2028": 11100470.841813536, - "2029": 10863973.784830268, - "2030": 10617447.773153644, - "2031": 10359976.862396145, - "2032": 10096806.761862574, - "2033": 9820474.63209249, - "2034": 9550835.949177917, - "2035": 9284980.5184261, - "2036": 9030141.308383893, - "2037": 8771615.309527, - "2038": 8491726.961859444, - "2039": 8223942.736000328, - "2040": 7972752.891470666, - "2041": 7729686.09876063, - "2042": 7500593.925042335, - "2043": 7281004.616135506, - "2044": 7087684.441992513, - "2045": 6878107.956780566, - "2046": 6677124.7476410605, - "2047": 6495456.6490845755, - "2048": 6330193.86345471, - "2049": 6158144.966542175, - "2050": 5968595.0459388625 - }, - "stock": { - "2016": 7.651000000000001, - "2017": 7.4510000000000005, - "2018": 7.257000000000001, - "2019": 7.074999999999999, - "2020": 6.904000000000001, - "2021": 6.734, - "2022": 6.5600000000000005, - "2023": 6.394, - "2024": 6.239000000000001, - "2025": 6.085000000000001, - "2026": 5.936, - "2027": 5.788, - "2028": 5.644, - "2029": 5.503, - "2030": 5.367999999999999, - "2031": 5.238, - "2032": 5.11, - "2033": 4.985, - "2034": 4.861, - "2035": 4.739, - "2036": 4.618, - "2037": 4.502, - "2038": 4.385, - "2039": 4.27, - "2040": 4.157, - "2041": 4.05, - "2042": 3.9459999999999997, - "2043": 3.8409999999999997, - "2044": 3.741, - "2045": 3.6430000000000002, - "2046": 3.546, - "2047": 3.453, - "2048": 3.361, - "2049": 3.272, - "2050": 3.1830000000000003 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 15655541.305245843, - "2017": 15825009.017421179, - "2018": 17512318.850939732, - "2019": 17866139.069628447, - "2020": 17384752.314830065, - "2021": 18012199.993092965, - "2022": 19400991.70693913, - "2023": 19610388.17042668, - "2024": 18849468.781231698, - "2025": 19725902.178476438, - "2026": 20568714.264166, - "2027": 21325665.070079785, - "2028": 22060841.158186466, - "2029": 22632234.215169735, - "2030": 23174205.22684635, - "2031": 23692376.137603857, - "2032": 24165358.23813743, - "2033": 24560907.36790751, - "2034": 24932009.05082208, - "2035": 25268364.481573902, - "2036": 25594045.691616107, - "2037": 25856726.690473005, - "2038": 26024180.038140558, - "2039": 26182044.263999674, - "2040": 26354701.10852934, - "2041": 26506695.901239373, - "2042": 26665742.074957665, - "2043": 26850724.383864496, - "2044": 27111728.55800749, - "2045": 27282872.04321944, - "2046": 27468024.252358943, - "2047": 27695724.35091543, - "2048": 27977477.136545286, - "2049": 28203423.03345782, - "2050": 28332220.954061136 - }, - "stock": { - "2016": 9.238, - "2017": 9.484, - "2018": 9.725, - "2019": 9.995999999999999, - "2020": 10.314, - "2021": 10.574000000000002, - "2022": 10.810999999999998, - "2023": 11.068999999999997, - "2024": 11.341, - "2025": 11.629999999999999, - "2026": 11.898000000000001, - "2027": 12.154000000000002, - "2028": 12.415000000000001, - "2029": 12.681999999999999, - "2030": 12.953999999999999, - "2031": 13.237000000000002, - "2032": 13.508, - "2033": 13.764, - "2034": 14.003, - "2035": 14.225999999999999, - "2036": 14.433000000000002, - "2037": 14.627999999999998, - "2038": 14.808, - "2039": 14.975, - "2040": 15.133, - "2041": 15.290000000000003, - "2042": 15.440000000000001, - "2043": 15.585999999999999, - "2044": 15.727999999999998, - "2045": 15.865000000000002, - "2046": 15.998999999999999, - "2047": 16.131, - "2048": 16.26, - "2049": 16.388, - "2050": 16.509999999999998 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -191318,312 +197814,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 6271128.819724564, - "2017": 6106332.854943833, - "2018": 6407116.580204654, - "2019": 6203638.525671237, - "2020": 5556825.81654843, - "2021": 5477782.947055335, - "2022": 5667875.563063838, - "2023": 5487384.3806878505, - "2024": 5016281.633888141, - "2025": 4980481.54458797, - "2026": 4941387.983667508, - "2027": 4879563.88276379, - "2028": 4809210.841644223, - "2029": 4697992.818501651, - "2030": 4580508.90016822, - "2031": 4465295.232496661, - "2032": 4348109.91334606, - "2033": 4224377.912950143, - "2034": 4104858.432574861, - "2035": 3986462.990458484, - "2036": 3872665.6229300913, - "2037": 3755994.7598119685, - "2038": 3630175.9003331093, - "2039": 3514851.058852965, - "2040": 3405541.8444572557, - "2041": 3296006.8154910146, - "2042": 3192605.038003475, - "2043": 3096698.5681456756, - "2044": 3011391.8985656104, - "2045": 2917879.092012953, - "2046": 2830225.038727494, - "2047": 2746665.1309132525, - "2048": 2675968.3406890715, - "2049": 2602010.440409644, - "2050": 2515246.293774009 - }, - "stock": { - "2016": 3.3879999999999995, - "2017": 3.291, - "2018": 3.194, - "2019": 3.1099999999999994, - "2020": 3.0249999999999995, - "2021": 2.948, - "2022": 2.8689999999999998, - "2023": 2.7939999999999996, - "2024": 2.7230000000000003, - "2025": 2.6519999999999997, - "2026": 2.584, - "2027": 2.516, - "2028": 2.4499999999999997, - "2029": 2.385, - "2030": 2.3219999999999996, - "2031": 2.265, - "2032": 2.2079999999999997, - "2033": 2.152, - "2034": 2.098, - "2035": 2.043, - "2036": 1.9889999999999997, - "2037": 1.9359999999999997, - "2038": 1.883, - "2039": 1.833, - "2040": 1.784, - "2041": 1.735, - "2042": 1.6869999999999998, - "2043": 1.641, - "2044": 1.5959999999999999, - "2045": 1.5509999999999997, - "2046": 1.508, - "2047": 1.464, - "2048": 1.424, - "2049": 1.3850000000000002, - "2050": 1.343 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 7967541.180275438, - "2017": 8330880.145056167, - "2018": 9349857.419795346, - "2019": 9644205.474328764, - "2020": 9176778.183451569, - "2021": 9530510.052944668, - "2022": 10297816.436936164, - "2023": 10460493.619312147, - "2024": 10068553.366111858, - "2025": 10558787.455412032, - "2026": 11028559.01633249, - "2027": 11455395.11723621, - "2028": 11864463.158355776, - "2029": 12184621.181498349, - "2030": 12495985.09983178, - "2031": 12800857.767503338, - "2032": 13084213.086653939, - "2033": 13322837.087049857, - "2034": 13542714.567425141, - "2035": 13746680.009541513, - "2036": 13939140.37706991, - "2037": 14097389.240188027, - "2038": 14204030.099666888, - "2039": 14301268.941147039, - "2040": 14400341.155542746, - "2041": 14491085.184508987, - "2042": 14583967.961996524, - "2043": 14686563.431854326, - "2044": 14821631.101434391, - "2045": 14906907.907987047, - "2046": 14996015.961272504, - "2047": 15111387.869086748, - "2048": 15248466.659310928, - "2049": 15354358.559590355, - "2050": 15410921.70622599 - }, - "stock": { - "2016": 4.503, - "2017": 4.71, - "2018": 4.901, - "2019": 5.094, - "2020": 5.265000000000001, - "2021": 5.4159999999999995, - "2022": 5.528, - "2023": 5.666, - "2024": 5.821999999999999, - "2025": 5.986000000000001, - "2026": 6.1370000000000005, - "2027": 6.281000000000001, - "2028": 6.423000000000001, - "2029": 6.569000000000001, - "2030": 6.717, - "2031": 6.875, - "2032": 7.026, - "2033": 7.167999999999999, - "2034": 7.302, - "2035": 7.425, - "2036": 7.538, - "2037": 7.644, - "2038": 7.744999999999999, - "2039": 7.834, - "2040": 7.918, - "2041": 8.001, - "2042": 8.079, - "2043": 8.154, - "2044": 8.225, - "2045": 8.292, - "2046": 8.357, - "2047": 8.421, - "2048": 8.479000000000001, - "2049": 8.536000000000001, - "2050": 8.59 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -199271,312 +205462,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 41685179.19008039, - "2017": 40807766.991232514, - "2018": 43119023.700249255, - "2019": 42019079.841140136, - "2020": 37873728.99046623, - "2021": 37533090.36109388, - "2022": 39063637.39696304, - "2023": 38086956.830130115, - "2024": 35026655.903833546, - "2025": 35039141.6564574, - "2026": 34998826.53092059, - "2027": 34800587.072125584, - "2028": 34525267.413437426, - "2029": 33969161.51150728, - "2030": 33367300.54902566, - "2031": 32727266.838497777, - "2032": 32063416.249619726, - "2033": 31335929.4859592, - "2034": 30614193.486734536, - "2035": 29896716.851322923, - "2036": 29201646.524845943, - "2037": 28475049.451345205, - "2038": 27677637.533252995, - "2039": 26909981.472670726, - "2040": 26185322.25316054, - "2041": 25469062.7774401, - "2042": 24784894.81161329, - "2043": 24143896.232195966, - "2044": 23579813.58547135, - "2045": 22955377.468266323, - "2046": 22358188.773300458, - "2047": 21815387.291112628, - "2048": 21325723.162709218, - "2049": 20809214.81167816, - "2050": 20233697.526082627 - }, - "stock": { - "2016": 22.886000000000003, - "2017": 22.368000000000002, - "2018": 21.872, - "2019": 21.429000000000002, - "2020": 20.990000000000002, - "2021": 20.563, - "2022": 20.128, - "2023": 19.725, - "2024": 19.331, - "2025": 18.948, - "2026": 18.563, - "2027": 18.178, - "2028": 17.802, - "2029": 17.432000000000002, - "2030": 17.069, - "2031": 16.718, - "2032": 16.37, - "2033": 16.022, - "2034": 15.674, - "2035": 15.326, - "2036": 14.980999999999998, - "2037": 14.638000000000002, - "2038": 14.296, - "2039": 13.957, - "2040": 13.622, - "2041": 13.297, - "2042": 12.975000000000001, - "2043": 12.658, - "2044": 12.347000000000001, - "2045": 12.04, - "2046": 11.738, - "2047": 11.442, - "2048": 11.151, - "2049": 10.866, - "2050": 10.584 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 44876488.80991961, - "2017": 45176730.00876749, - "2018": 49167261.299750745, - "2019": 49308427.15885987, - "2020": 45730855.00953377, - "2021": 46614790.63890613, - "2022": 49795272.603036955, - "2023": 49898295.16986989, - "2024": 47193513.096166454, - "2025": 48572095.3435426, - "2026": 49855963.469079405, - "2027": 50914942.92787442, - "2028": 51871148.586562574, - "2029": 52411072.48849271, - "2030": 52861199.45097434, - "2031": 53224134.16150222, - "2032": 53500487.75038027, - "2033": 53611076.514040805, - "2034": 53669543.51326547, - "2035": 53677517.14867709, - "2036": 53661695.475154065, - "2037": 53527163.548654795, - "2038": 53210607.46674701, - "2039": 52890158.527329266, - "2040": 52592341.746839456, - "2041": 52255592.2225599, - "2042": 51942301.18838671, - "2043": 51678201.767804034, - "2044": 51535947.41452866, - "2045": 51221471.531733684, - "2046": 50931331.22669953, - "2047": 50721332.70888737, - "2048": 50602956.83729078, - "2049": 50382016.18832184, - "2050": 49984457.47391736 - }, - "stock": { - "2016": 24.943, - "2017": 25.066, - "2018": 25.22, - "2019": 25.424999999999997, - "2020": 25.606000000000005, - "2021": 25.783, - "2022": 25.907999999999998, - "2023": 26.109, - "2024": 26.308, - "2025": 26.522, - "2026": 26.692000000000004, - "2027": 26.837000000000003, - "2028": 26.98, - "2029": 27.122, - "2030": 27.259, - "2031": 27.398, - "2032": 27.516, - "2033": 27.604, - "2034": 27.662, - "2035": 27.692, - "2036": 27.695999999999998, - "2037": 27.674, - "2038": 27.633, - "2039": 27.571999999999996, - "2040": 27.491, - "2041": 27.404999999999998, - "2042": 27.307, - "2043": 27.197000000000003, - "2044": 27.078000000000003, - "2045": 26.947000000000003, - "2046": 26.81, - "2047": 26.664, - "2048": 26.511000000000003, - "2049": 26.349999999999998, - "2050": 26.179 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -207224,312 +213110,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 10226278.529786307, - "2017": 9997987.955917804, - "2018": 10548148.635362998, - "2019": 10249439.48245303, - "2020": 9231875.404103365, - "2021": 9124389.094084607, - "2022": 9464637.999268621, - "2023": 9200223.450999182, - "2024": 8441041.297872392, - "2025": 8416319.86629296, - "2026": 8376535.500042271, - "2027": 8299110.940172685, - "2028": 8202797.391576059, - "2029": 8040077.631683189, - "2030": 7866724.695736041, - "2031": 7691515.894628707, - "2032": 7509842.593782789, - "2033": 7315192.224086315, - "2034": 7122200.950361899, - "2035": 6932156.354676706, - "2036": 6747883.060869651, - "2037": 6557515.094442471, - "2038": 6352796.493255805, - "2039": 6156600.78488679, - "2040": 5971452.142182271, - "2041": 5792410.645069743, - "2042": 5620181.010038426, - "2043": 5460323.893597919, - "2044": 5318062.446872827, - "2045": 5161846.587881576, - "2046": 5011590.888159323, - "2047": 4875829.615892016, - "2048": 4750802.630996772, - "2049": 4621526.527813839, - "2050": 4479635.701046166 - }, - "stock": { - "2016": 6.8839999999999995, - "2017": 6.728, - "2018": 6.579000000000001, - "2019": 6.437, - "2020": 6.294999999999999, - "2021": 6.158, - "2022": 6.019, - "2023": 5.890999999999999, - "2024": 5.764, - "2025": 5.643999999999999, - "2026": 5.521999999999999, - "2027": 5.399, - "2028": 5.28, - "2029": 5.164000000000001, - "2030": 5.049, - "2031": 4.9430000000000005, - "2032": 4.836, - "2033": 4.729, - "2034": 4.622000000000001, - "2035": 4.516000000000001, - "2036": 4.41, - "2037": 4.306, - "2038": 4.202, - "2039": 4.099000000000001, - "2040": 3.9979999999999998, - "2041": 3.901, - "2042": 3.8049999999999997, - "2043": 3.712, - "2044": 3.6199999999999997, - "2045": 3.53, - "2046": 3.44, - "2047": 3.353, - "2048": 3.2670000000000003, - "2049": 3.184, - "2050": 3.1020000000000003 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 10840216.807379233, - "2017": 10862296.46360433, - "2018": 11869033.19024966, - "2019": 11944799.237964757, - "2020": 11136673.641737163, - "2021": 11379005.491474839, - "2022": 12185187.638887996, - "2023": 12243397.04716657, - "2024": 11615842.033588571, - "2025": 11982260.134236231, - "2026": 12342839.71744547, - "2027": 12649173.762299279, - "2028": 12929182.953952754, - "2029": 13102054.675129587, - "2030": 13252185.35176829, - "2031": 13382478.850618431, - "2032": 13490521.952775529, - "2033": 13553957.974548856, - "2034": 13600370.284667091, - "2035": 13628894.791802604, - "2036": 13647668.258908028, - "2037": 13632900.339194376, - "2038": 13568302.827842338, - "2039": 13503000.136187918, - "2040": 13437691.19973528, - "2041": 13368382.387702066, - "2042": 13302906.82240302, - "2043": 13246918.317292687, - "2044": 13219610.826857204, - "2045": 13146802.856525676, - "2046": 13079126.616831524, - "2047": 13028998.9939692, - "2048": 13003289.910515532, - "2049": 12948477.99514562, - "2050": 12846627.73585619 - }, - "stock": { - "2016": 7.455, - "2017": 7.479000000000001, - "2018": 7.582999999999999, - "2019": 7.692, - "2020": 7.795, - "2021": 7.891, - "2022": 7.975, - "2023": 8.084, - "2024": 8.187000000000001, - "2025": 8.300999999999998, - "2026": 8.397, - "2027": 8.484, - "2028": 8.572000000000001, - "2029": 8.66, - "2030": 8.745000000000001, - "2031": 8.835, - "2032": 8.917000000000002, - "2033": 8.987, - "2034": 9.046, - "2035": 9.094, - "2036": 9.129999999999999, - "2037": 9.158, - "2038": 9.175999999999998, - "2039": 9.187, - "2040": 9.189, - "2041": 9.190999999999999, - "2042": 9.19, - "2043": 9.185, - "2044": 9.174, - "2045": 9.162, - "2046": 9.145, - "2047": 9.123, - "2048": 9.102, - "2049": 9.077, - "2050": 9.048 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 410791.66283446003, - "2017": 398046.5804778631, - "2018": 415530.17438734276, - "2019": 399761.2795822104, - "2020": 357137.9541594741, - "2021": 349629.41444055224, - "2022": 360996.3618433829, - "2023": 345745.5018342513, - "2024": 314814.6685390372, - "2025": 310987.9994708129, - "2026": 306585.78251226037, - "2027": 300746.297528034, - "2028": 294838.65447118453, - "2029": 286315.6931872252, - "2030": 277343.95249566773, - "2031": 268735.25475285656, - "2032": 260879.45344168367, - "2033": 250703.80136483067, - "2034": 241522.76497101042, - "2035": 233321.85352069425, - "2036": 224390.68022232837, - "2037": 216086.56636315517, - "2038": 208233.67890185217, - "2039": 199711.07892529134, - "2040": 192367.6580824465, - "2041": 184139.96722819287, - "2042": 177889.1675585548, - "2043": 170999.78910939704, - "2044": 164617.72626996812, - "2045": 158605.5555927454, - "2046": 152780.4950091508, - "2047": 147265.3901387828, - "2048": 142019.45848769456, - "2049": 136521.47704054075, - "2050": 131492.56309764384 - }, - "stock": { - "2016": 0.465, - "2017": 0.45, - "2018": 0.435, - "2019": 0.42100000000000004, - "2020": 0.40800000000000003, - "2021": 0.395, - "2022": 0.384, - "2023": 0.37, - "2024": 0.35900000000000004, - "2025": 0.34800000000000003, - "2026": 0.33699999999999997, - "2027": 0.32599999999999996, - "2028": 0.316, - "2029": 0.306, - "2030": 0.29600000000000004, - "2031": 0.28700000000000003, - "2032": 0.279, - "2033": 0.269, - "2034": 0.26, - "2035": 0.252, - "2036": 0.243, - "2037": 0.235, - "2038": 0.228, - "2039": 0.22, - "2040": 0.21300000000000002, - "2041": 0.20500000000000002, - "2042": 0.199, - "2043": 0.192, - "2044": 0.185, - "2045": 0.179, - "2046": 0.173, - "2047": 0.16699999999999998, - "2048": 0.161, - "2049": 0.155, - "2050": 0.15000000000000002 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -215177,312 +220758,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 33493147.259805676, - "2017": 32687278.624668933, - "2018": 34352305.44773591, - "2019": 33337013.48965467, - "2020": 30022312.60056346, - "2021": 29705236.525904544, - "2022": 30859893.204463612, - "2023": 30026800.62722734, - "2024": 27585546.295031603, - "2025": 27548665.767769586, - "2026": 27460278.665072914, - "2027": 27249678.70850261, - "2028": 26978799.1454049, - "2029": 26486844.779293314, - "2030": 25958036.371020958, - "2031": 25440357.73241655, - "2032": 24903792.34308952, - "2033": 24318783.27158414, - "2034": 23741063.26986427, - "2035": 23167651.192870513, - "2036": 22608719.9834118, - "2037": 22027368.758128725, - "2038": 21397548.082630206, - "2039": 20792856.773395345, - "2040": 20219723.626081627, - "2041": 19661166.704894003, - "2042": 19126046.23308483, - "2043": 18627224.34741576, - "2044": 18185495.520965148, - "2045": 17697451.22966797, - "2046": 17231167.037871715, - "2047": 16804860.94225012, - "2048": 16420912.160291255, - "2049": 16014006.019368352, - "2050": 15564174.605610065 - }, - "stock": { - "2016": 22.413999999999998, - "2017": 21.868, - "2018": 21.306, - "2019": 20.823000000000004, - "2020": 20.348, - "2021": 19.934, - "2022": 19.516, - "2023": 19.129, - "2024": 18.758000000000003, - "2025": 18.400000000000002, - "2026": 18.032, - "2027": 17.665999999999997, - "2028": 17.309, - "2029": 16.959999999999997, - "2030": 16.616, - "2031": 16.31, - "2032": 16.002999999999997, - "2033": 15.693000000000001, - "2034": 15.384, - "2035": 15.073, - "2036": 14.761000000000001, - "2037": 14.451, - "2038": 14.142, - "2039": 13.835, - "2040": 13.53, - "2041": 13.239, - "2042": 12.948, - "2043": 12.663, - "2044": 12.381, - "2045": 12.104, - "2046": 11.83, - "2047": 11.561, - "2048": 11.297, - "2049": 11.037, - "2050": 10.780999999999999 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 35843118.43162918, - "2017": 35953613.388746105, - "2018": 39246731.14409404, - "2019": 39461849.88420757, - "2020": 36797478.70410151, - "2021": 37645648.80093255, - "2022": 40368452.03024225, - "2023": 40608804.20873203, - "2024": 38629856.46876662, - "2025": 40011631.57774304, - "2026": 41299233.5736388, - "2027": 42453897.012965746, - "2028": 43538627.30010443, - "2029": 44274159.84892351, - "2030": 44934944.53019379, - "2031": 45587351.56749615, - "2032": 46152728.16845798, - "2033": 46552966.66713593, - "2034": 46903568.29497335, - "2035": 47190109.48871978, - "2036": 47437022.98983324, - "2037": 47564012.97052605, - "2038": 47511763.12433902, - "2039": 47445316.60932605, - "2040": 47383661.972480565, - "2041": 47288431.254688025, - "2042": 47207598.13707638, - "2043": 47156707.0807922, - "2044": 47209704.4800846, - "2045": 47098743.21281703, - "2046": 47002366.430221274, - "2047": 46974923.51014198, - "2048": 47023039.2810331, - "2049": 46973271.49485435, - "2050": 46751135.78759626 - }, - "stock": { - "2016": 24.607000000000003, - "2017": 24.716, - "2018": 25.045000000000005, - "2019": 25.396, - "2020": 25.725, - "2021": 26.090000000000007, - "2022": 26.396, - "2023": 26.786, - "2024": 27.233999999999998, - "2025": 27.713, - "2026": 28.128999999999998, - "2027": 28.511000000000003, - "2028": 28.901, - "2029": 29.297, - "2030": 29.691999999999997, - "2031": 30.138, - "2032": 30.552, - "2033": 30.918000000000003, - "2034": 31.243000000000002, - "2035": 31.526000000000003, - "2036": 31.769999999999996, - "2037": 31.979, - "2038": 32.152, - "2039": 32.297000000000004, - "2040": 32.413, - "2041": 32.527, - "2042": 32.624, - "2043": 32.703, - "2044": 32.768, - "2045": 32.821, - "2046": 32.86, - "2047": 32.89, - "2048": 32.907, - "2049": 32.915, - "2050": 32.908 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 1356071.3085651428, - "2017": 1312530.9865849523, - "2018": 1369156.408170031, - "2019": 1317828.626137759, - "2020": 1177736.6953350317, - "2021": 1154912.6731629046, - "2022": 1189730.7652941395, - "2023": 1149216.1640406244, - "2024": 1048467.236201772, - "2025": 1036885.65448738, - "2026": 1025285.7612882849, - "2027": 1010543.278531638, - "2028": 992819.5544906536, - "2029": 966343.371783186, - "2030": 939088.0987852605, - "2031": 912872.7000873114, - "2032": 886945.4884524993, - "2033": 860382.0612799273, - "2034": 832167.4351623708, - "2035": 806073.318409709, - "2036": 780536.026754957, - "2037": 754130.2713452341, - "2038": 727895.7930307852, - "2039": 699707.6172786051, - "2040": 676163.401437797, - "2041": 652445.0404179752, - "2042": 630421.6298387934, - "2043": 608440.5717920309, - "2044": 589067.998950255, - "2045": 568864.5575150063, - "2046": 549227.5319070088, - "2047": 531532.5476078872, - "2048": 515814.55867565016, - "2049": 500072.4857772989, - "2050": 481938.6067936781 - }, - "stock": { - "2016": 1.525, - "2017": 1.474, - "2018": 1.424, - "2019": 1.379, - "2020": 1.3359999999999999, - "2021": 1.2959999999999998, - "2022": 1.2570000000000001, - "2023": 1.222, - "2024": 1.189, - "2025": 1.154, - "2026": 1.121, - "2027": 1.09, - "2028": 1.0590000000000002, - "2029": 1.028, - "2030": 0.998, - "2031": 0.9710000000000001, - "2032": 0.9450000000000001, - "2033": 0.9199999999999999, - "2034": 0.893, - "2035": 0.868, - "2036": 0.843, - "2037": 0.818, - "2038": 0.7949999999999999, - "2039": 0.7689999999999999, - "2040": 0.747, - "2041": 0.725, - "2042": 0.704, - "2043": 0.6819999999999999, - "2044": 0.661, - "2045": 0.641, - "2046": 0.621, - "2047": 0.602, - "2048": 0.5840000000000001, - "2049": 0.567, - "2050": 0.5489999999999999 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -223130,312 +228406,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 7355803.36740634, - "2017": 7230002.772148151, - "2018": 7677891.982221892, - "2019": 7446319.886329862, - "2020": 6656184.356759482, - "2021": 6609668.849137974, - "2022": 6898521.542085973, - "2023": 6717912.286428199, - "2024": 6160419.874496539, - "2025": 6145178.28741506, - "2026": 6116319.786652977, - "2027": 6063949.505412816, - "2028": 5997485.634024765, - "2029": 5880193.262320341, - "2030": 5756210.606591023, - "2031": 5628056.279439597, - "2032": 5497121.805123129, - "2033": 5356503.627098993, - "2034": 5219579.098537369, - "2035": 5082429.957801833, - "2036": 4949527.953927562, - "2037": 4813566.340842723, - "2038": 4664547.784608014, - "2039": 4523884.830856136, - "2040": 4391277.7786238175, - "2041": 4262818.063764448, - "2042": 4139198.528425193, - "2043": 4024687.170340796, - "2044": 3922527.082958235, - "2045": 3811790.462352945, - "2046": 3704366.5959459404, - "2047": 3605816.364971736, - "2048": 3517508.014667346, - "2049": 3423143.4283128753, - "2050": 3319279.2512470735 - }, - "stock": { - "2016": 5.042999999999999, - "2017": 4.957000000000001, - "2018": 4.880000000000001, - "2019": 4.766, - "2020": 4.6370000000000005, - "2021": 4.557, - "2022": 4.4799999999999995, - "2023": 4.391, - "2024": 4.298, - "2025": 4.21, - "2026": 4.12, - "2027": 4.032, - "2028": 3.9459999999999997, - "2029": 3.861, - "2030": 3.7779999999999996, - "2031": 3.6990000000000003, - "2032": 3.621, - "2033": 3.543, - "2034": 3.467, - "2035": 3.3890000000000002, - "2036": 3.311, - "2037": 3.236, - "2038": 3.159, - "2039": 3.084, - "2040": 3.011, - "2041": 2.941, - "2042": 2.871, - "2043": 2.803, - "2044": 2.7359999999999998, - "2045": 2.6710000000000003, - "2046": 2.606, - "2047": 2.542, - "2048": 2.48, - "2049": 2.418, - "2050": 2.357 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 8406068.63259366, - "2017": 8710829.227851849, - "2018": 9787762.017778108, - "2019": 10093753.113670137, - "2020": 9546461.64324052, - "2021": 10024885.150862029, - "2022": 11066043.457914026, - "2023": 11306566.7135718, - "2024": 10813734.125503456, - "2025": 11265321.71258494, - "2026": 11695638.213347025, - "2027": 12074680.494587183, - "2028": 12435925.365975237, - "2029": 12699489.73767966, - "2030": 12940456.39340898, - "2031": 13173184.720560402, - "2032": 13381395.194876868, - "2033": 13543223.372901006, - "2034": 13686439.901462633, - "2035": 13814678.042198168, - "2036": 13931699.046072438, - "2037": 14013103.65915728, - "2038": 14045611.215391988, - "2039": 14072013.169143861, - "2040": 14098321.22137618, - "2041": 14122635.936235553, - "2042": 14150581.471574808, - "2043": 14186913.829659205, - "2044": 14253696.91704177, - "2045": 14269166.537647057, - "2046": 14290130.404054059, - "2047": 14331618.635028265, - "2048": 14395804.985332651, - "2049": 14430086.571687125, - "2050": 14411050.748752926 - }, - "stock": { - "2016": 5.843, - "2017": 6.052, - "2018": 6.3, - "2019": 6.538, - "2020": 6.728000000000001, - "2021": 6.989999999999999, - "2022": 7.272000000000001, - "2023": 7.484999999999999, - "2024": 7.643, - "2025": 7.813999999999999, - "2026": 7.9719999999999995, - "2027": 8.119, - "2028": 8.269, - "2029": 8.422, - "2030": 8.573, - "2031": 8.734, - "2032": 8.887, - "2033": 9.027000000000001, - "2034": 9.156, - "2035": 9.273, - "2036": 9.376999999999999, - "2037": 9.474, - "2038": 9.562000000000001, - "2039": 9.639, - "2040": 9.709, - "2041": 9.782, - "2042": 9.850000000000001, - "2043": 9.911999999999999, - "2044": 9.969999999999999, - "2045": 10.023, - "2046": 10.074, - "2047": 10.121, - "2048": 10.164000000000001, - "2049": 10.204, - "2050": 10.241000000000001 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -231083,312 +236054,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 6905425.799881502, - "2017": 6709059.540576237, - "2018": 7030718.441889788, - "2019": 6791320.319036461, - "2020": 6093184.368393609, - "2021": 5995180.283405797, - "2022": 6198992.982432122, - "2023": 6002067.971448924, - "2024": 5480206.569416825, - "2025": 5437547.829786393, - "2026": 5393867.437290013, - "2027": 5332881.636670999, - "2028": 5259315.820025872, - "2029": 5147084.203302757, - "2030": 5026580.030458543, - "2031": 4900661.591256771, - "2032": 4778308.510184826, - "2033": 4645608.763607184, - "2034": 4519116.194796057, - "2035": 4394604.801576296, - "2036": 4273392.984067581, - "2037": 4151596.9487787103, - "2038": 4021604.6806197767, - "2039": 3899359.477101617, - "2040": 3781229.6554910094, - "2041": 3665149.618825679, - "2042": 3556043.4297856903, - "2043": 3455444.5105478945, - "2044": 3367145.362877978, - "2045": 3267516.6940867966, - "2046": 3174038.453282899, - "2047": 3091531.2164981407, - "2048": 3015497.7230641074, - "2049": 2935415.715499822, - "2050": 2848739.4033811875 - }, - "stock": { - "2016": 2.658, - "2017": 2.604, - "2018": 2.552, - "2019": 2.5050000000000003, - "2020": 2.458, - "2021": 2.411, - "2022": 2.366, - "2023": 2.323, - "2024": 2.279, - "2025": 2.234, - "2026": 2.189, - "2027": 2.145, - "2028": 2.102, - "2029": 2.061, - "2030": 2.019, - "2031": 1.9779999999999998, - "2032": 1.939, - "2033": 1.899, - "2034": 1.8599999999999999, - "2035": 1.82, - "2036": 1.78, - "2037": 1.741, - "2038": 1.702, - "2039": 1.6640000000000001, - "2040": 1.625, - "2041": 1.5870000000000002, - "2042": 1.55, - "2043": 1.5140000000000002, - "2044": 1.479, - "2045": 1.443, - "2046": 1.408, - "2047": 1.375, - "2048": 1.342, - "2049": 1.3090000000000002, - "2050": 1.2770000000000001 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 9758348.200118497, - "2017": 10226680.459423766, - "2018": 11543795.558110213, - "2019": 12001529.68096354, - "2020": 11622302.63160639, - "2021": 12262717.716594202, - "2022": 13636536.017567879, - "2023": 14132946.028551077, - "2024": 13738211.430583175, - "2025": 14520193.170213604, - "2026": 15250436.562709987, - "2027": 15914856.363328999, - "2028": 16564687.17997413, - "2029": 17089701.79669724, - "2030": 17598343.969541457, - "2031": 18079688.40874323, - "2032": 18525471.489815176, - "2033": 18909323.236392815, - "2034": 19262541.80520394, - "2035": 19589526.198423706, - "2036": 19899691.01593242, - "2037": 20156726.051221292, - "2038": 20337694.319380224, - "2039": 20510358.522898383, - "2040": 20685821.34450899, - "2041": 20838592.38117432, - "2042": 20993768.57021431, - "2043": 21162685.489452105, - "2044": 21377479.63712202, - "2045": 21522158.305913202, - "2046": 21673427.546717104, - "2047": 21855312.783501856, - "2048": 22080766.276935894, - "2049": 22261110.284500178, - "2050": 22360168.596618813 - }, - "stock": { - "2016": 3.8230000000000004, - "2017": 4.039000000000001, - "2018": 4.258, - "2019": 4.497, - "2020": 4.757999999999998, - "2021": 5.000000000000002, - "2022": 5.281, - "2023": 5.557, - "2024": 5.8020000000000005, - "2025": 6.056, - "2026": 6.280000000000001, - "2027": 6.492000000000001, - "2028": 6.711, - "2029": 6.933, - "2030": 7.158, - "2031": 7.386000000000001, - "2032": 7.605, - "2033": 7.815999999999999, - "2034": 8.013, - "2035": 8.196, - "2036": 8.37, - "2037": 8.532, - "2038": 8.684000000000001, - "2039": 8.827, - "2040": 8.962, - "2041": 9.093, - "2042": 9.218, - "2043": 9.337, - "2044": 9.452, - "2045": 9.564, - "2046": 9.671, - "2047": 9.774, - "2048": 9.876, - "2049": 9.972, - "2050": 10.064 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -235526,10 +240192,10 @@ "2017": 14315635.128817158, "2018": 11958553.212758029, "2019": 9417753.416424582, - "2020": 7626734.517395438, - "2021": 6376919.81902858, + "2020": 7626734.517395439, + "2021": 6376919.819028581, "2022": 5477481.4351356495, - "2023": 3439900.8871642067, + "2023": 3439900.8871642062, "2024": 1862768.477220388, "2025": 825755.3677816443, "2026": 218609.2092409563, @@ -235604,8 +240270,8 @@ "2017": 3812829.3248805753, "2018": 3688121.784204285, "2019": 3728970.856711042, - "2020": 3568954.170028791, - "2021": 3524912.728727489, + "2020": 3568954.1700287913, + "2021": 3524912.7287274892, "2022": 3500768.6830066587, "2023": 3692695.7788470644, "2024": 3817977.5016506906, @@ -235683,9 +240349,9 @@ "2018": 2348393.003037686, "2019": 3225240.7268643775, "2020": 4168275.31257577, - "2021": 4881522.45224393, + "2021": 4881522.452243931, "2022": 5533052.881857691, - "2023": 6683114.333988729, + "2023": 6683114.333988728, "2024": 7670138.021128921, "2025": 8386292.774660581, "2026": 8964111.081496006, @@ -235760,7 +240426,7 @@ "2017": 7990298.696601632, "2018": 7334422.452923627, "2019": 6846467.625392296, - "2020": 6733163.396210081, + "2020": 6733163.396210082, "2021": 4997790.298301867, "2022": 3033532.709367564, "2023": 1063481.577575096, @@ -235838,7 +240504,7 @@ "2017": 528919.9476514795, "2018": 504045.0571549061, "2019": 474281.55554438266, - "2020": 422579.02613437414, + "2020": 422579.02613437426, "2021": 413143.30528078845, "2022": 419831.1471461251, "2023": 426624.88980694977, @@ -235916,7 +240582,7 @@ "2017": 1957033.581451998, "2018": 2011851.6063679752, "2019": 1781646.564217999, - "2020": 1424730.9266037233, + "2020": 1424730.9266037238, "2021": 883832.6326074952, "2022": 368959.8527495079, "2023": 89256.30681677132, @@ -236070,7 +240736,7 @@ "2015": 9491905.623539753, "2016": 10111222.431907233, "2017": 7299788.78319882, - "2018": 2839326.5056243087, + "2018": 2839326.5056243083, "2019": 902849.4987341843, "2020": 474275.06695125514, "2021": 221370.10056415753, @@ -236226,7 +240892,7 @@ "2015": 0.0, "2016": 767.3145334819324, "2017": 1358.1661476844681, - "2018": 1784.154153255261, + "2018": 1784.1541532552606, "2019": 1975.5999437025434, "2020": 2486.593166155034, "2021": 2655.779960864836, @@ -239142,237 +243808,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 9874663.0, - "2016": 9927007.0, - "2017": 9980477.0, - "2018": 10040396.0, - "2019": 10103852.0, - "2020": 10173546.0, - "2021": 10248440.0, - "2022": 10327950.0, - "2023": 10397470.0, - "2024": 10471397.0, - "2025": 10547055.0, - "2026": 10621365.0, - "2027": 10694342.0, - "2028": 10766516.0, - "2029": 10837232.0, - "2030": 10905808.0, - "2031": 10972444.0, - "2032": 11037653.0, - "2033": 11100689.0, - "2034": 11161280.0, - "2035": 11220469.0, - "2036": 11278804.0, - "2037": 11335961.0, - "2038": 11392318.0, - "2039": 11447730.0, - "2040": 11503083.0, - "2041": 11558012.0, - "2042": 11611884.0, - "2043": 11665119.0, - "2044": 11717753.0, - "2045": 11769733.0, - "2046": 11820771.0, - "2047": 11870734.0, - "2048": 11919498.0, - "2049": 11966836.0, - "2050": 12012846.0 - }, - "energy": { - "2015": 878085376, - "2016": 830821440, - "2017": 836891648, - "2018": 974429440, - "2019": 979605632, - "2020": 892697728, - "2021": 861033728, - "2022": 925718720, - "2023": 837041664, - "2024": 878844608, - "2025": 881650240, - "2026": 882868160, - "2027": 880387968, - "2028": 875735552, - "2029": 868645248, - "2030": 860262080, - "2031": 851518464, - "2032": 842870912, - "2033": 836038464, - "2034": 828849920, - "2035": 821965312, - "2036": 815844480, - "2037": 810281728, - "2038": 804593664, - "2039": 799632000, - "2040": 794945536, - "2041": 790447104, - "2042": 786269376, - "2043": 782785664, - "2044": 779453696, - "2045": 775994752, - "2046": 772452608, - "2047": 768904960, - "2048": 765412928, - "2049": 761790080, - "2050": 758126144 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 5808625.294117647, + "2016": 5839415.882352942, + "2017": 5870868.823529412, + "2018": 5906115.294117647, + "2019": 5943442.352941177, + "2020": 5984438.823529412, + "2021": 6028494.117647059, + "2022": 6075264.705882353, + "2023": 6116158.823529412, + "2024": 6159645.294117647, + "2025": 6204150.0, + "2026": 6247861.764705882, + "2027": 6290789.4117647065, + "2028": 6333244.705882353, + "2029": 6374842.352941177, + "2030": 6415181.176470589, + "2031": 6454378.823529412, + "2032": 6492737.05882353, + "2033": 6529817.05882353, + "2034": 6565458.823529412, + "2035": 6600275.882352942, + "2036": 6634590.588235294, + "2037": 6668212.352941177, + "2038": 6701363.529411765, + "2039": 6733958.823529412, + "2040": 6766519.4117647065, + "2041": 6798830.588235294, + "2042": 6830520.0, + "2043": 6861834.705882353, + "2044": 6892795.882352942, + "2045": 6923372.352941177, + "2046": 6953394.705882353, + "2047": 6982784.705882353, + "2048": 7011469.4117647065, + "2049": 7039315.294117647, + "2050": 7066380.0 + }, + "energy": { + "2015": 414467637.01259124, + "2016": 392158448.8570259, + "2017": 395023665.42331904, + "2018": 459943279.4019138, + "2019": 462386508.87093925, + "2020": 421364855.8596071, + "2021": 406419038.95265675, + "2022": 436951190.5146688, + "2023": 395094474.91261643, + "2024": 414826004.32126665, + "2025": 416150298.8570259, + "2026": 416725172.82517, + "2027": 415554490.17212284, + "2028": 413358489.7391085, + "2029": 410011774.6873583, + "2030": 406054811.13164186, + "2031": 401927711.4651221, + "2032": 397845955.24716693, + "2033": 394620951.55735326, + "2034": 391227865.9569378, + "2035": 387978242.0735331, + "2036": 385089130.32548475, + "2037": 382463439.54444724, + "2038": 379778599.8811382, + "2039": 377436630.3985142, + "2040": 375224558.86980605, + "2041": 373101240.8733316, + "2042": 371129299.30640894, + "2043": 369484942.2539662, + "2044": 367912210.3291362, + "2045": 366279544.0925459, + "2046": 364607606.381516, + "2047": 362933070.71140766, + "2048": 361284786.511521, + "2049": 359574755.4702845, + "2050": 357845330.36244017 + } + }, + "panel replacement": { + "stock": { + "2015": 3485175.1764705884, + "2016": 3503649.529411765, + "2017": 3522521.294117647, + "2018": 3543669.1764705884, + "2019": 3566065.411764706, + "2020": 3590663.294117647, + "2021": 3617096.4705882357, + "2022": 3645158.823529412, + "2023": 3669695.294117647, + "2024": 3695787.1764705884, + "2025": 3722490.0000000005, + "2026": 3748717.0588235296, + "2027": 3774473.6470588236, + "2028": 3799946.823529412, + "2029": 3824905.411764706, + "2030": 3849108.7058823532, + "2031": 3872627.294117647, + "2032": 3895642.235294118, + "2033": 3917890.235294118, + "2034": 3939275.294117647, + "2035": 3960165.529411765, + "2036": 3980754.352941177, + "2037": 4000927.411764706, + "2038": 4020818.1176470593, + "2039": 4040375.294117647, + "2040": 4059911.6470588236, + "2041": 4079298.352941177, + "2042": 4098312.0000000005, + "2043": 4117100.823529412, + "2044": 4135677.529411765, + "2045": 4154023.411764706, + "2046": 4172036.823529412, + "2047": 4189670.823529412, + "2048": 4206881.647058824, + "2049": 4223589.176470589, + "2050": 4239828.0 + }, + "energy": { + "2015": 390329652.4129942, + "2016": 369319718.5104507, + "2017": 372018069.0848653, + "2018": 433156860.38277507, + "2019": 435457799.76680934, + "2020": 396825187.39511454, + "2021": 382749792.84714174, + "2022": 411503796.8811382, + "2023": 372084754.7338202, + "2024": 390667148.9375472, + "2025": 391914318.5104507, + "2026": 392455712.6655754, + "2027": 391353208.8456308, + "2028": 389285100.24276, + "2029": 386133292.9453538, + "2030": 382406777.1178544, + "2031": 378520033.65600604, + "2032": 374675992.9070763, + "2033": 371638808.6811886, + "2034": 368443331.3875598, + "2035": 365382960.81188613, + "2036": 362662106.6759003, + "2037": 360189332.25786954, + "2038": 357660853.70133466, + "2039": 355455277.07126665, + "2040": 353372033.32963985, + "2041": 351372374.24527824, + "2042": 349515275.650214, + "2043": 347966683.53009313, + "2044": 346485545.1956686, + "2045": 344947963.0355074, + "2046": 343373396.5137245, + "2047": 341796383.3341727, + "2048": 340244092.77788967, + "2049": 338633651.4253336, + "2050": 337004945.48803824 + } + }, + "panel management": { + "stock": { + "2015": 580862.5294117647, + "2016": 583941.5882352941, + "2017": 587086.8823529412, + "2018": 590611.5294117647, + "2019": 594344.2352941176, + "2020": 598443.8823529412, + "2021": 602849.4117647059, + "2022": 607526.4705882353, + "2023": 611615.8823529412, + "2024": 615964.5294117647, + "2025": 620415.0, + "2026": 624786.1764705882, + "2027": 629078.9411764706, + "2028": 633324.4705882353, + "2029": 637484.2352941176, + "2030": 641518.1176470588, + "2031": 645437.8823529412, + "2032": 649273.7058823529, + "2033": 652981.7058823529, + "2034": 656545.8823529412, + "2035": 660027.5882352941, + "2036": 663459.0588235294, + "2037": 666821.2352941176, + "2038": 670136.3529411765, + "2039": 673395.8823529412, + "2040": 676651.9411764706, + "2041": 679883.0588235294, + "2042": 683052.0, + "2043": 686183.4705882353, + "2044": 689279.5882352941, + "2045": 692337.2352941176, + "2046": 695339.4705882353, + "2047": 698278.4705882353, + "2048": 701146.9411764706, + "2049": 703931.5294117647, + "2050": 706638.0 + }, + "energy": { + "2015": 73288086.57441449, + "2016": 69343272.63252328, + "2017": 69849913.49181566, + "2018": 81329300.21531099, + "2019": 81761323.36225131, + "2020": 74507684.74527825, + "2021": 71864896.20020145, + "2022": 77263732.60419288, + "2023": 69862434.35356332, + "2024": 73351454.74118608, + "2025": 73585622.63252328, + "2026": 73687274.50925459, + "2027": 73480268.98224628, + "2028": 73091962.01813145, + "2029": 72500180.36728783, + "2030": 71800491.75050364, + "2031": 71070718.87887181, + "2032": 70348963.84575672, + "2033": 69778703.76145807, + "2034": 69178722.65550238, + "2035": 68604109.1145807, + "2036": 68093242.99861495, + "2037": 67628956.1976832, + "2038": 67154210.41752706, + "2039": 66740092.53021908, + "2040": 66348943.80055401, + "2041": 65973488.88139007, + "2042": 65624801.043376975, + "2043": 65334038.21594056, + "2044": 65055940.475195155, + "2045": 64767244.8719466, + "2046": 64471605.1047595, + "2047": 64175505.95441953, + "2048": 63884048.71058927, + "2049": 63581673.10438176, + "2050": 63275868.14952152 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 5808625.294117647, + "2016": 5839415.882352942, + "2017": 5870868.823529412, + "2018": 5906115.294117647, + "2019": 5943442.352941177, + "2020": 5984438.823529412, + "2021": 6028494.117647059, + "2022": 6075264.705882353, + "2023": 6116158.823529412, + "2024": 6159645.294117647, + "2025": 6204150.0, + "2026": 6247861.764705882, + "2027": 6290789.4117647065, + "2028": 6333244.705882353, + "2029": 6374842.352941177, + "2030": 6415181.176470589, + "2031": 6454378.823529412, + "2032": 6492737.05882353, + "2033": 6529817.05882353, + "2034": 6565458.823529412, + "2035": 6600275.882352942, + "2036": 6634590.588235294, + "2037": 6668212.352941177, + "2038": 6701363.529411765, + "2039": 6733958.823529412, + "2040": 6766519.4117647065, + "2041": 6798830.588235294, + "2042": 6830520.0, + "2043": 6861834.705882353, + "2044": 6892795.882352942, + "2045": 6923372.352941177, + "2046": 6953394.705882353, + "2047": 6982784.705882353, + "2048": 7011469.4117647065, + "2049": 7039315.294117647, + "2050": 7066380.0 + }, + "energy": { + "2015": 480121587.8607577, + "2016": 454278501.73143214, + "2017": 457597584.3437419, + "2018": 532800821.85433066, + "2019": 535631072.2947071, + "2020": 488111364.0674626, + "2021": 470798047.6479633, + "2022": 506166659.7654716, + "2023": 457679610.44518167, + "2024": 480536722.52004933, + "2025": 482070792.5861393, + "2026": 482736729.7492784, + "2027": 481380604.53208816, + "2028": 478836745.56533915, + "2029": 474959892.46205336, + "2030": 470376124.13897914, + "2031": 465595269.2103979, + "2032": 460866940.3817574, + "2033": 457131078.3888387, + "2034": 453200509.3872125, + "2035": 449436127.2267711, + "2036": 446089364.3046325, + "2037": 443047749.6779523, + "2038": 439937616.66107625, + "2039": 437224666.3452842, + "2040": 434662190.5329866, + "2041": 432202527.30005324, + "2042": 429918219.3547967, + "2043": 428013387.1109107, + "2044": 426191525.80837005, + "2045": 424300236.2697986, + "2046": 422363454.4394729, + "2047": 420423663.1190774, + "2048": 418514281.64601594, + "2049": 416533372.29268885, + "2050": 414529996.7460493 + } + }, + "panel replacement": { + "stock": { + "2015": 2904312.6470588236, + "2016": 2919707.941176471, + "2017": 2935434.411764706, + "2018": 2953057.6470588236, + "2019": 2971721.1764705884, + "2020": 2992219.411764706, + "2021": 3014247.0588235296, + "2022": 3037632.3529411764, + "2023": 3058079.411764706, + "2024": 3079822.6470588236, + "2025": 3102075.0, + "2026": 3123930.882352941, + "2027": 3145394.7058823532, + "2028": 3166622.3529411764, + "2029": 3187421.1764705884, + "2030": 3207590.5882352944, + "2031": 3227189.411764706, + "2032": 3246368.529411765, + "2033": 3264908.529411765, + "2034": 3282729.411764706, + "2035": 3300137.941176471, + "2036": 3317295.294117647, + "2037": 3334106.1764705884, + "2038": 3350681.7647058824, + "2039": 3366979.411764706, + "2040": 3383259.7058823532, + "2041": 3399415.294117647, + "2042": 3415260.0, + "2043": 3430917.3529411764, + "2044": 3446397.941176471, + "2045": 3461686.1764705884, + "2046": 3476697.3529411764, + "2047": 3491392.3529411764, + "2048": 3505734.7058823532, + "2049": 3519657.6470588236, + "2050": 3533190.0 + }, + "energy": { + "2015": 276195725.629146, + "2016": 261329179.09915397, + "2017": 263238521.3443434, + "2018": 306500089.4118095, + "2019": 308128225.06297857, + "2020": 280791940.61472446, + "2021": 270832246.83624464, + "2022": 291178466.9089902, + "2023": 263285707.8470554, + "2024": 276434536.8414635, + "2025": 277317029.12213254, + "2026": 277700117.4952593, + "2027": 276919990.1319497, + "2028": 275456604.62506175, + "2029": 273226398.1875829, + "2030": 270589530.2563818, + "2031": 267839285.88180453, + "2032": 265119257.7788017, + "2033": 262970158.17554924, + "2034": 260709051.02063742, + "2035": 258543544.84754267, + "2036": 256618279.170764, + "2037": 254868553.72591728, + "2038": 253079412.25192806, + "2039": 251518754.910098, + "2040": 250044659.83860135, + "2041": 248629708.94157904, + "2042": 247315633.285636, + "2043": 246219855.59701753, + "2044": 245171807.9416457, + "2045": 244083820.85735723, + "2046": 242969663.78436333, + "2047": 241853775.46596274, + "2048": 240755380.7784737, + "2049": 239615838.8164355, + "2050": 238463372.9061289 + } + }, + "panel management": { + "stock": { + "2015": 1161725.0588235294, + "2016": 1167883.1764705882, + "2017": 1174173.7647058824, + "2018": 1181223.0588235294, + "2019": 1188688.4705882352, + "2020": 1196887.7647058824, + "2021": 1205698.8235294118, + "2022": 1215052.9411764706, + "2023": 1223231.7647058824, + "2024": 1231929.0588235294, + "2025": 1240830.0, + "2026": 1249572.3529411764, + "2027": 1258157.8823529412, + "2028": 1266648.9411764706, + "2029": 1274968.4705882352, + "2030": 1283036.2352941176, + "2031": 1290875.7647058824, + "2032": 1298547.4117647058, + "2033": 1305963.4117647058, + "2034": 1313091.7647058824, + "2035": 1320055.1764705882, + "2036": 1326918.1176470588, + "2037": 1333642.4705882352, + "2038": 1340272.705882353, + "2039": 1346791.7647058824, + "2040": 1353303.8823529412, + "2041": 1359766.1176470588, + "2042": 1366104.0, + "2043": 1372366.9411764706, + "2044": 1378559.1764705882, + "2045": 1384674.4705882352, + "2046": 1390678.9411764706, + "2047": 1396556.9411764706, + "2048": 1402293.8823529412, + "2049": 1407863.0588235294, + "2050": 1413276.0 + }, + "energy": { + "2015": 121768062.51009631, + "2016": 115213759.16941388, + "2017": 116055542.31191468, + "2018": 135128528.73385987, + "2019": 135846334.6423143, + "2020": 123794423.31781295, + "2021": 119403433.51579204, + "2022": 128373593.32553825, + "2023": 116076345.70776297, + "2024": 121873348.63848716, + "2025": 122262418.29172817, + "2026": 122431312.7554623, + "2027": 122087373.33596212, + "2028": 121442201.80959909, + "2029": 120458957.35036375, + "2030": 119296425.60463901, + "2031": 118083908.90779759, + "2032": 116884713.83944091, + "2033": 115937227.43561202, + "2034": 114940359.59215009, + "2035": 113985639.92568624, + "2036": 113136836.52460352, + "2037": 112365424.59613045, + "2038": 111576635.08699572, + "2039": 110888578.7446178, + "2040": 110238685.62841208, + "2041": 109614867.75836772, + "2042": 109035523.35956728, + "2043": 108552421.29207177, + "2044": 108090362.24998422, + "2045": 107610694.8728442, + "2046": 107119489.77616377, + "2047": 106627521.41495988, + "2048": 106143265.57551032, + "2049": 105640868.89087567, + "2050": 105132774.34782182 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 4320165.0625, + "2016": 4343065.5625, + "2017": 4366458.6875, + "2018": 4392673.25, + "2019": 4420435.25, + "2020": 4450926.375, + "2021": 4483692.5, + "2022": 4518478.125, + "2023": 4548893.125, + "2024": 4581236.1875, + "2025": 4614336.5625, + "2026": 4646847.1875, + "2027": 4678774.625, + "2028": 4710350.75, + "2029": 4741289.0, + "2030": 4771291.0, + "2031": 4800444.25, + "2032": 4828973.1875, + "2033": 4856551.4375, + "2034": 4883060.0, + "2035": 4908955.1875, + "2036": 4934476.75, + "2037": 4959482.9375, + "2038": 4984139.125, + "2039": 5008381.875, + "2040": 5032598.8125, + "2041": 5056630.25, + "2042": 5080199.25, + "2043": 5103489.5625, + "2044": 5126516.9375, + "2045": 5149258.1875, + "2046": 5171587.3125, + "2047": 5193446.125, + "2048": 5214780.375, + "2049": 5235490.75, + "2050": 5255620.125 + }, + "energy": { + "2015": 350620482.6050979, + "2016": 331747939.5664851, + "2017": 334171780.47836626, + "2018": 389090776.19966567, + "2019": 391157635.51278174, + "2020": 356455211.26619285, + "2021": 343811740.2955434, + "2022": 369640530.67542887, + "2023": 334231682.0366385, + "2024": 350923644.8003982, + "2025": 352043936.82750547, + "2026": 352530253.65938306, + "2027": 351539910.1919236, + "2028": 349682195.2273144, + "2029": 346851028.8302364, + "2030": 343503620.37741685, + "2031": 340012284.6310012, + "2032": 336559307.34830844, + "2033": 333831103.1433289, + "2034": 330960709.40326965, + "2035": 328211677.6513652, + "2036": 325767622.51909447, + "2037": 323546409.3612836, + "2038": 321275158.9803085, + "2039": 319293960.93994355, + "2040": 317422650.5704705, + "2041": 315626421.59101623, + "2042": 313958250.0810595, + "2043": 312567199.9439289, + "2044": 311236741.3574227, + "2045": 309855581.11067235, + "2046": 308441199.00993145, + "2047": 307024619.1557727, + "2048": 305630246.8332431, + "2049": 304183639.5341313, + "2050": 302720625.7502026 + } + }, + "panel replacement": { + "stock": { + "2015": 4783039.890625, + "2016": 4808394.015625, + "2017": 4834293.546875, + "2018": 4863316.8125, + "2019": 4894053.3125, + "2020": 4927811.34375, + "2021": 4964088.125, + "2022": 5002600.78125, + "2023": 5036274.53125, + "2024": 5072082.921875, + "2025": 5108729.765625, + "2026": 5144723.671875, + "2027": 5180071.90625, + "2028": 5215031.1875, + "2029": 5249284.25, + "2030": 5282500.75, + "2031": 5314777.5625, + "2032": 5346363.171875, + "2033": 5376896.234375, + "2034": 5406245.0, + "2035": 5434914.671875, + "2036": 5463170.6875, + "2037": 5490856.109375, + "2038": 5518154.03125, + "2039": 5544994.21875, + "2040": 5571805.828125, + "2041": 5598412.0625, + "2042": 5624506.3125, + "2043": 5650292.015625, + "2044": 5675786.609375, + "2045": 5700964.421875, + "2046": 5725685.953125, + "2047": 5749886.78125, + "2048": 5773506.84375, + "2049": 5796436.1875, + "2050": 5818722.28125 + }, + "energy": { + "2015": 463993491.2779686, + "2016": 439018518.14257896, + "2017": 442226107.1534948, + "2018": 514903140.65956587, + "2019": 517638318.19838995, + "2020": 471714877.381844, + "2021": 454983144.5579214, + "2022": 489163665.1447572, + "2023": 442305377.85938513, + "2024": 464394680.86157686, + "2025": 465877218.91824204, + "2026": 466520786.12519354, + "2027": 465210215.4488409, + "2028": 462751809.00942254, + "2029": 459005185.96216416, + "2030": 454575394.1735696, + "2031": 449955136.2520507, + "2032": 445385639.98989254, + "2033": 441775271.9230234, + "2034": 437976737.3853462, + "2035": 434338807.1916423, + "2036": 431104467.6993445, + "2037": 428165026.05489844, + "2038": 425159367.66892785, + "2039": 422537549.9450119, + "2040": 420061152.0313898, + "2041": 417684113.04861486, + "2042": 415476538.8726731, + "2043": 413635693.16715604, + "2044": 411875031.26866376, + "2045": 410047273.3460731, + "2046": 408175551.29478896, + "2047": 406300920.847299, + "2048": 404455678.72891253, + "2049": 402541311.4727957, + "2050": 400605232.7008165 + } + }, + "panel management": { + "stock": { + "2015": 771458.046875, + "2016": 775547.421875, + "2017": 779724.765625, + "2018": 784405.9375, + "2019": 789363.4375, + "2020": 794808.28125, + "2021": 800659.375, + "2022": 806871.09375, + "2023": 812302.34375, + "2024": 818077.890625, + "2025": 823988.671875, + "2026": 829794.140625, + "2027": 835495.46875, + "2028": 841134.0625, + "2029": 846658.75, + "2030": 852016.25, + "2031": 857222.1875, + "2032": 862316.640625, + "2033": 867241.328125, + "2034": 871975.0, + "2035": 876599.140625, + "2036": 881156.5625, + "2037": 885621.953125, + "2038": 890024.84375, + "2039": 894353.90625, + "2040": 898678.359375, + "2041": 902969.6875, + "2042": 907178.4375, + "2043": 911337.421875, + "2044": 915449.453125, + "2045": 919510.390625, + "2046": 923497.734375, + "2047": 927401.09375, + "2048": 931210.78125, + "2049": 934909.0625, + "2050": 938503.59375 + }, + "energy": { + "2015": 63471402.116933525, + "2016": 60054982.29093587, + "2017": 60493760.36813895, + "2018": 70435523.14076844, + "2019": 70809678.28882827, + "2020": 64527639.35196314, + "2021": 62238843.14653518, + "2022": 66914524.179813914, + "2023": 60504604.10397629, + "2024": 63526282.338024974, + "2025": 63729084.25425246, + "2026": 63817120.215423346, + "2027": 63637842.35923547, + "2028": 63301547.763263, + "2029": 62789033.207599446, + "2030": 62183065.44901352, + "2031": 61551043.1169481, + "2032": 60925964.661799006, + "2033": 60432088.93364767, + "2034": 59912473.211384155, + "2035": 59414827.15699245, + "2036": 58972389.78156098, + "2037": 58570292.58381791, + "2038": 58159137.350763604, + "2039": 57800489.11504454, + "2040": 57461733.3981397, + "2041": 57136569.36036887, + "2042": 56834587.04626736, + "2043": 56582770.88891504, + "2044": 56341923.37391354, + "2045": 56091897.5432545, + "2046": 55835857.69527954, + "2047": 55579419.99692828, + "2048": 55327002.437844366, + "2049": 55065128.99307295, + "2050": 54800285.54898089 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 577439.0, - "2016": 578441.0, - "2017": 579572.0, - "2018": 580390.0, - "2019": 581937.0, - "2020": 583410.0, - "2021": 586359.0, - "2022": 586920.0, - "2023": 587337.0, - "2024": 587789.0, - "2025": 588262.0, - "2026": 588714.0, - "2027": 589157.0, - "2028": 589596.0, - "2029": 590023.0, - "2030": 590429.0, - "2031": 590814.0, - "2032": 591185.0, - "2033": 591530.0, - "2034": 591846.0, - "2035": 592147.0, - "2036": 592441.0, - "2037": 592722.0, - "2038": 592992.0, - "2039": 593249.0, - "2040": 593505.0, - "2041": 593757.0, - "2042": 593991.0, - "2043": 594215.0, - "2044": 594431.0, - "2045": 594638.0, - "2046": 594834.0, - "2047": 595018.0, - "2048": 595188.0, - "2049": 595342.0, - "2050": 595482.0 - }, - "energy": { - "2015": 50815208, - "2016": 43672024, - "2017": 43008692, - "2018": 55087256, - "2019": 54999560, - "2020": 45753212, - "2021": 43291224, - "2022": 52298956, - "2023": 49128496, - "2024": 44357472, - "2025": 44564684, - "2026": 44671932, - "2027": 44499768, - "2028": 44156180, - "2029": 43621900, - "2030": 42977480, - "2031": 42291628, - "2032": 41594340, - "2033": 40982400, - "2034": 40297684, - "2035": 39619512, - "2036": 38977744, - "2037": 38369156, - "2038": 37743944, - "2039": 37161384, - "2040": 36588012, - "2041": 36020532, - "2042": 35486616, - "2043": 35010816, - "2044": 34557704, - "2045": 34109088, - "2046": 33669756, - "2047": 33237584, - "2048": 32817900, - "2049": 32399478, - "2050": 31987870 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 339670.0, + "2016": 340259.4117647059, + "2017": 340924.70588235295, + "2018": 341405.8823529412, + "2019": 342315.8823529412, + "2020": 343182.3529411765, + "2021": 344917.0588235294, + "2022": 345247.0588235294, + "2023": 345492.3529411765, + "2024": 345758.23529411765, + "2025": 346036.4705882353, + "2026": 346302.3529411765, + "2027": 346562.9411764706, + "2028": 346821.17647058825, + "2029": 347072.3529411765, + "2030": 347311.17647058825, + "2031": 347537.64705882355, + "2032": 347755.8823529412, + "2033": 347958.82352941175, + "2034": 348144.70588235295, + "2035": 348321.76470588235, + "2036": 348494.70588235295, + "2037": 348660.0, + "2038": 348818.82352941175, + "2039": 348970.0, + "2040": 349120.58823529416, + "2041": 349268.82352941175, + "2042": 349406.4705882353, + "2043": 349538.23529411765, + "2044": 349665.29411764705, + "2045": 349787.0588235294, + "2046": 349902.3529411765, + "2047": 350010.58823529416, + "2048": 350110.58823529416, + "2049": 350201.17647058825, + "2050": 350283.5294117647 + }, + "energy": { + "2015": 23985434.400473747, + "2016": 20613759.305834487, + "2017": 20300658.035605796, + "2018": 26001896.22543912, + "2019": 25960502.580938365, + "2020": 21596106.918168437, + "2021": 20434016.788206685, + "2022": 24685782.617504247, + "2023": 23189284.554378618, + "2024": 20937299.613667842, + "2025": 21035106.353590876, + "2026": 21085728.79458496, + "2027": 21004465.163269643, + "2028": 20842287.190195322, + "2029": 20590100.13053623, + "2030": 20285925.568535946, + "2031": 19962194.567485362, + "2032": 19633065.626750976, + "2033": 19344222.044195417, + "2034": 19021027.249815065, + "2035": 18700921.307943527, + "2036": 18397998.524191007, + "2037": 18110737.128922973, + "2038": 17815628.99097362, + "2039": 17540653.147829577, + "2040": 17270014.1593388, + "2041": 17002156.270936947, + "2042": 16750141.023978531, + "2043": 16525557.279526567, + "2044": 16311682.56406604, + "2045": 16099930.018666582, + "2046": 15892559.641160129, + "2047": 15688568.876117475, + "2048": 15490472.608344087, + "2049": 15292972.020868089, + "2050": 15098687.729387669 + } + }, + "panel replacement": { + "stock": { + "2015": 203802.0, + "2016": 204155.64705882355, + "2017": 204554.82352941178, + "2018": 204843.52941176473, + "2019": 205389.52941176473, + "2020": 205909.4117647059, + "2021": 206950.23529411765, + "2022": 207148.23529411765, + "2023": 207295.4117647059, + "2024": 207454.9411764706, + "2025": 207621.8823529412, + "2026": 207781.4117647059, + "2027": 207937.76470588238, + "2028": 208092.70588235295, + "2029": 208243.4117647059, + "2030": 208386.70588235295, + "2031": 208522.58823529413, + "2032": 208653.52941176473, + "2033": 208775.29411764708, + "2034": 208886.82352941178, + "2035": 208993.05882352943, + "2036": 209096.82352941178, + "2037": 209196.0, + "2038": 209291.29411764708, + "2039": 209382.0, + "2040": 209472.35294117648, + "2041": 209561.29411764708, + "2042": 209643.8823529412, + "2043": 209722.9411764706, + "2044": 209799.17647058825, + "2045": 209872.23529411765, + "2046": 209941.4117647059, + "2047": 210006.35294117648, + "2048": 210066.35294117648, + "2049": 210120.70588235295, + "2050": 210170.11764705883 + }, + "energy": { + "2015": 22588558.035538904, + "2016": 19413244.33137119, + "2017": 19118377.61787018, + "2018": 24487584.09440317, + "2019": 24448601.15477839, + "2020": 20338381.46592483, + "2021": 19243969.753179297, + "2022": 23248119.004139382, + "2023": 21838774.783618733, + "2024": 19717942.12830521, + "2025": 19810052.747780785, + "2026": 19857727.012386676, + "2027": 19781196.05524427, + "2028": 19628463.08840657, + "2029": 19390963.03158839, + "2030": 19104503.147979096, + "2031": 18799625.763519894, + "2032": 18489664.807432007, + "2033": 18217643.04960967, + "2034": 17913270.643934146, + "2035": 17611807.20054772, + "2036": 17326526.19346512, + "2037": 17055994.478673507, + "2038": 16778073.003934775, + "2039": 16519111.348810121, + "2040": 16264233.976312641, + "2041": 16011975.73673193, + "2042": 15774637.486495843, + "2043": 15563133.168471416, + "2044": 15361714.201366154, + "2045": 15162293.812263912, + "2046": 14967000.380052254, + "2047": 14774889.736653235, + "2048": 14588330.3036861, + "2049": 14402331.859473368, + "2050": 14219362.398915574 + } + }, + "panel management": { + "stock": { + "2015": 33967.0, + "2016": 34025.94117647059, + "2017": 34092.470588235294, + "2018": 34140.58823529412, + "2019": 34231.58823529412, + "2020": 34318.23529411764, + "2021": 34491.705882352944, + "2022": 34524.705882352944, + "2023": 34549.23529411764, + "2024": 34575.82352941176, + "2025": 34603.64705882353, + "2026": 34630.23529411764, + "2027": 34656.294117647056, + "2028": 34682.117647058825, + "2029": 34707.23529411764, + "2030": 34731.117647058825, + "2031": 34753.76470588235, + "2032": 34775.58823529412, + "2033": 34795.882352941175, + "2034": 34814.470588235294, + "2035": 34832.17647058824, + "2036": 34849.470588235294, + "2037": 34866.0, + "2038": 34881.882352941175, + "2039": 34897.0, + "2040": 34912.05882352941, + "2041": 34926.882352941175, + "2042": 34940.64705882353, + "2043": 34953.82352941176, + "2044": 34966.529411764706, + "2045": 34978.705882352944, + "2046": 34990.23529411764, + "2047": 35001.05882352941, + "2048": 35011.05882352941, + "2049": 35020.117647058825, + "2050": 35028.35294117647 + }, + "energy": { + "2015": 4241215.563987345, + "2016": 3645020.362794321, + "2017": 3589656.3465240174, + "2018": 4597775.680157705, + "2019": 4590456.264283241, + "2020": 3818723.6159067294, + "2021": 3613237.4586140136, + "2022": 4365054.378356365, + "2023": 4100436.6620026436, + "2024": 3702230.258026945, + "2025": 3719524.8986283364, + "2026": 3728476.1930283615, + "2027": 3714106.781486086, + "2028": 3685429.7213981044, + "2029": 3640836.8378753774, + "2030": 3587051.283484953, + "2031": 3529807.6689947424, + "2032": 3471609.5658170166, + "2033": 3420534.9061949127, + "2034": 3363386.1062507867, + "2035": 3306783.4915087507, + "2036": 3253219.2823438677, + "2037": 3202424.392403519, + "2038": 3150242.005091601, + "2039": 3101619.5033602994, + "2040": 3053763.864348558, + "2041": 3006399.992331119, + "2042": 2961837.4895256227, + "2043": 2922125.552002014, + "2044": 2884307.234567804, + "2045": 2846864.1690695034, + "2046": 2810195.978787616, + "2047": 2774125.387229287, + "2048": 2739097.087969812, + "2049": 2704174.1196585395, + "2050": 2669819.8716967544 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 339670.0, + "2016": 340259.4117647059, + "2017": 340924.70588235295, + "2018": 341405.8823529412, + "2019": 342315.8823529412, + "2020": 343182.3529411765, + "2021": 344917.0588235294, + "2022": 345247.0588235294, + "2023": 345492.3529411765, + "2024": 345758.23529411765, + "2025": 346036.4705882353, + "2026": 346302.3529411765, + "2027": 346562.9411764706, + "2028": 346821.17647058825, + "2029": 347072.3529411765, + "2030": 347311.17647058825, + "2031": 347537.64705882355, + "2032": 347755.8823529412, + "2033": 347958.82352941175, + "2034": 348144.70588235295, + "2035": 348321.76470588235, + "2036": 348494.70588235295, + "2037": 348660.0, + "2038": 348818.82352941175, + "2039": 348970.0, + "2040": 349120.58823529416, + "2041": 349268.82352941175, + "2042": 349406.4705882353, + "2043": 349538.23529411765, + "2044": 349665.29411764705, + "2045": 349787.0588235294, + "2046": 349902.3529411765, + "2047": 350010.58823529416, + "2048": 350110.58823529416, + "2049": 350201.17647058825, + "2050": 350283.5294117647 + }, + "energy": { + "2015": 27784858.988967694, + "2016": 23879092.034865092, + "2017": 23516393.803208344, + "2018": 30120739.44574161, + "2019": 30072788.82052924, + "2020": 25017048.906153146, + "2021": 23670877.31491356, + "2022": 28596146.211390615, + "2023": 26862594.633088257, + "2024": 24253882.905036673, + "2025": 24367182.76992795, + "2026": 24425824.083702534, + "2027": 24331687.846712682, + "2028": 24143819.99167406, + "2029": 23851685.116212647, + "2030": 23499327.632412314, + "2031": 23124315.862170197, + "2032": 22743051.0889413, + "2033": 22408453.09596036, + "2034": 22034062.47047104, + "2035": 21663249.98869853, + "2036": 21312342.57169786, + "2037": 20979577.393163554, + "2038": 20637722.50479607, + "2039": 20319188.977340806, + "2040": 20005679.286143195, + "2041": 19695391.23656836, + "2042": 19403455.389883377, + "2043": 19143296.34641452, + "2044": 18895542.70096631, + "2045": 18650247.38897635, + "2046": 18410028.404349916, + "2047": 18173724.381369624, + "2048": 17944248.576411277, + "2049": 17715462.81078218, + "2050": 17490402.820105154 + } + }, + "panel replacement": { + "stock": { + "2015": 169835.0, + "2016": 170129.70588235295, + "2017": 170462.35294117648, + "2018": 170702.9411764706, + "2019": 171157.9411764706, + "2020": 171591.17647058825, + "2021": 172458.5294117647, + "2022": 172623.5294117647, + "2023": 172746.17647058825, + "2024": 172879.11764705883, + "2025": 173018.23529411765, + "2026": 173151.17647058825, + "2027": 173281.4705882353, + "2028": 173410.58823529413, + "2029": 173536.17647058825, + "2030": 173655.58823529413, + "2031": 173768.82352941178, + "2032": 173877.9411764706, + "2033": 173979.41176470587, + "2034": 174072.35294117648, + "2035": 174160.88235294117, + "2036": 174247.35294117648, + "2037": 174330.0, + "2038": 174409.41176470587, + "2039": 174485.0, + "2040": 174560.29411764708, + "2041": 174634.41176470587, + "2042": 174703.23529411765, + "2043": 174769.11764705883, + "2044": 174832.64705882352, + "2045": 174893.5294117647, + "2046": 174951.17647058825, + "2047": 175005.29411764708, + "2048": 175055.29411764708, + "2049": 175100.58823529413, + "2050": 175141.76470588235 + }, + "energy": { + "2015": 15983574.75270831, + "2016": 13736735.27433109, + "2017": 13528088.748514183, + "2018": 17327318.1170011, + "2019": 17299733.942367528, + "2020": 14391358.66921003, + "2021": 13616957.249102278, + "2022": 16450277.497921543, + "2023": 15453031.07495164, + "2024": 13952338.236088019, + "2025": 14017515.347862475, + "2026": 14051249.469841832, + "2027": 13997096.46580955, + "2028": 13889023.21966376, + "2029": 13720969.114308586, + "2030": 13518271.228232035, + "2031": 13302541.19104918, + "2032": 13083214.03859186, + "2033": 12890732.513490707, + "2034": 12675359.797307484, + "2035": 12462045.451389747, + "2036": 12260181.733703183, + "2037": 12068754.55718545, + "2038": 11872098.415616764, + "2039": 11688858.167777224, + "2040": 11508507.94224809, + "2041": 11330011.004861414, + "2042": 11162071.393206827, + "2043": 11012411.770297509, + "2044": 10869888.502000563, + "2045": 10728779.419631736, + "2046": 10590590.55571413, + "2047": 10454653.820632234, + "2048": 10322645.100201225, + "2049": 10191033.333204664, + "2050": 10061564.86311963 + } + }, + "panel management": { + "stock": { + "2015": 67934.0, + "2016": 68051.88235294117, + "2017": 68184.94117647059, + "2018": 68281.17647058824, + "2019": 68463.17647058824, + "2020": 68636.47058823529, + "2021": 68983.41176470589, + "2022": 69049.41176470589, + "2023": 69098.47058823529, + "2024": 69151.64705882352, + "2025": 69207.29411764706, + "2026": 69260.47058823529, + "2027": 69312.58823529411, + "2028": 69364.23529411765, + "2029": 69414.47058823529, + "2030": 69462.23529411765, + "2031": 69507.5294117647, + "2032": 69551.17647058824, + "2033": 69591.76470588235, + "2034": 69628.94117647059, + "2035": 69664.35294117648, + "2036": 69698.94117647059, + "2037": 69732.0, + "2038": 69763.76470588235, + "2039": 69794.0, + "2040": 69824.11764705883, + "2041": 69853.76470588235, + "2042": 69881.29411764706, + "2043": 69907.64705882352, + "2044": 69933.05882352941, + "2045": 69957.41176470589, + "2046": 69980.47058823529, + "2047": 70002.11764705883, + "2048": 70022.11764705883, + "2049": 70040.23529411765, + "2050": 70056.70588235294 + }, + "energy": { + "2015": 7046774.258323994, + "2016": 6056196.6908038175, + "2017": 5964209.448277474, + "2018": 7639198.437257288, + "2019": 7627037.237103232, + "2020": 6344804.424636823, + "2021": 6003389.435984163, + "2022": 7252532.290687843, + "2023": 6812870.2919601025, + "2024": 6151250.858875306, + "2025": 6179985.882209578, + "2026": 6194858.446455634, + "2027": 6170983.687477769, + "2028": 6123336.788662181, + "2029": 6049245.769478764, + "2030": 5959881.139355649, + "2031": 5864770.946780623, + "2032": 5768074.872466843, + "2033": 5683214.390548933, + "2034": 5588261.732221478, + "2035": 5494216.559911721, + "2036": 5405219.694598958, + "2037": 5320824.049650995, + "2038": 5234123.079587166, + "2039": 5153336.854881971, + "2040": 5073824.771608716, + "2041": 4995129.758570224, + "2042": 4921089.216909796, + "2043": 4855107.883287968, + "2044": 4792272.797033127, + "2045": 4730061.191391913, + "2046": 4669137.039935955, + "2047": 4609205.79799814, + "2048": 4551006.323387499, + "2049": 4492981.8560131565, + "2050": 4435902.316775213 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 252629.5625, + "2016": 253067.9375, + "2017": 253562.75, + "2018": 253920.625, + "2019": 254597.4375, + "2020": 255241.875, + "2021": 256532.0625, + "2022": 256777.5, + "2023": 256959.9375, + "2024": 257157.6875, + "2025": 257364.625, + "2026": 257562.375, + "2027": 257756.1875, + "2028": 257948.25, + "2029": 258135.0625, + "2030": 258312.6875, + "2031": 258481.125, + "2032": 258643.4375, + "2033": 258794.375, + "2034": 258932.625, + "2035": 259064.3125, + "2036": 259192.9375, + "2037": 259315.875, + "2038": 259434.0, + "2039": 259546.4375, + "2040": 259658.4375, + "2041": 259768.6875, + "2042": 259871.0625, + "2043": 259969.0625, + "2044": 260063.5625, + "2045": 260154.125, + "2046": 260239.875, + "2047": 260320.375, + "2048": 260394.75, + "2049": 260462.125, + "2050": 260523.375 + }, + "energy": { + "2015": 20290569.960065514, + "2016": 17438288.5192492, + "2017": 17173419.30228663, + "2018": 21996403.552575022, + "2019": 21961386.440705325, + "2020": 18269309.238756023, + "2021": 17286234.6490615, + "2022": 20883032.2126476, + "2023": 19617063.952996094, + "2024": 17711988.679996096, + "2025": 17794728.66568237, + "2026": 17837552.913239855, + "2027": 17768807.633547116, + "2028": 17631612.556997612, + "2029": 17418273.94942439, + "2030": 17160956.315426603, + "2031": 16887094.837023307, + "2032": 16608666.950900828, + "2033": 16364318.617595522, + "2034": 16090910.74527556, + "2035": 15820115.899548322, + "2036": 15563857.212146485, + "2037": 15320847.336227914, + "2038": 15071199.4783293, + "2039": 14838582.612214422, + "2040": 14609634.524879176, + "2041": 14383039.11980009, + "2042": 14169845.857838074, + "2043": 13979858.38032939, + "2044": 13798930.246851215, + "2045": 13619797.371252147, + "2046": 13444371.607341163, + "2047": 13271804.839518793, + "2048": 13104224.544204049, + "2049": 12937148.16691498, + "2050": 12772792.62752365 + } + }, + "panel replacement": { + "stock": { + "2015": 279697.015625, + "2016": 280182.359375, + "2017": 280730.1875, + "2018": 281126.40625, + "2019": 281875.734375, + "2020": 282589.21875, + "2021": 284017.640625, + "2022": 284289.375, + "2023": 284491.359375, + "2024": 284710.296875, + "2025": 284939.40625, + "2026": 285158.34375, + "2027": 285372.921875, + "2028": 285585.5625, + "2029": 285792.390625, + "2030": 285989.046875, + "2031": 286175.53125, + "2032": 286355.234375, + "2033": 286522.34375, + "2034": 286675.40625, + "2035": 286821.203125, + "2036": 286963.609375, + "2037": 287099.71875, + "2038": 287230.5, + "2039": 287354.984375, + "2040": 287478.984375, + "2041": 287601.046875, + "2042": 287714.390625, + "2043": 287822.890625, + "2044": 287927.515625, + "2045": 288027.78125, + "2046": 288122.71875, + "2047": 288211.84375, + "2048": 288294.1875, + "2049": 288368.78125, + "2050": 288436.59375 + }, + "energy": { + "2015": 26851518.55886979, + "2016": 23076952.925970644, + "2017": 22726438.341661707, + "2018": 29108932.838397734, + "2019": 29062592.955826778, + "2020": 24176683.900337555, + "2021": 22875732.49079664, + "2022": 27635553.270656977, + "2023": 25960234.62333088, + "2024": 23439153.936603922, + "2025": 23548647.867311053, + "2026": 23605319.320124976, + "2027": 23514345.278629974, + "2028": 23332788.222746134, + "2029": 23050466.652092855, + "2030": 22709945.452421553, + "2031": 22347530.962124906, + "2032": 21979073.517792944, + "2033": 21655715.237592362, + "2034": 21293901.026745185, + "2035": 20935544.763712555, + "2036": 20596424.920643356, + "2037": 20274837.887550715, + "2038": 19944466.483359512, + "2039": 19636633.036103815, + "2040": 19333654.665944703, + "2041": 19033789.7170147, + "2042": 18751660.48942446, + "2043": 18500240.62845862, + "2044": 18260809.447201885, + "2045": 18023754.019822627, + "2046": 17791604.39738075, + "2047": 17563238.226398554, + "2048": 17341470.902040448, + "2049": 17120370.437422857, + "2050": 16902870.592672065 + } + }, + "panel management": { + "stock": { + "2015": 45112.421875, + "2016": 45190.703125, + "2017": 45279.0625, + "2018": 45342.96875, + "2019": 45463.828125, + "2020": 45578.90625, + "2021": 45809.296875, + "2022": 45853.125, + "2023": 45885.703125, + "2024": 45921.015625, + "2025": 45957.96875, + "2026": 45993.28125, + "2027": 46027.890625, + "2028": 46062.1875, + "2029": 46095.546875, + "2030": 46127.265625, + "2031": 46157.34375, + "2032": 46186.328125, + "2033": 46213.28125, + "2034": 46237.96875, + "2035": 46261.484375, + "2036": 46284.453125, + "2037": 46306.40625, + "2038": 46327.5, + "2039": 46347.578125, + "2040": 46367.578125, + "2041": 46387.265625, + "2042": 46405.546875, + "2043": 46423.046875, + "2044": 46439.921875, + "2045": 46456.09375, + "2046": 46471.40625, + "2047": 46485.78125, + "2048": 46499.0625, + "2049": 46511.09375, + "2050": 46522.03125 + }, + "energy": { + "2015": 3673119.481064695, + "2016": 3156782.5547801536, + "2017": 3108834.3560516625, + "2018": 3981919.6090272423, + "2019": 3975580.603467894, + "2020": 3307218.8609064235, + "2021": 3129256.860141859, + "2022": 3780370.5166954217, + "2023": 3551197.423673026, + "2024": 3206329.38339998, + "2025": 3221307.4670065725, + "2026": 3229059.7666351646, + "2027": 3216615.0878229076, + "2028": 3191779.220256252, + "2029": 3153159.398482754, + "2030": 3106578.2321518455, + "2031": 3057002.2008517827, + "2032": 3006599.531306228, + "2033": 2962366.144812115, + "2034": 2912872.227979251, + "2035": 2863851.3367391205, + "2036": 2817461.867210157, + "2037": 2773470.776221369, + "2038": 2728278.0383111862, + "2039": 2686168.3516817614, + "2040": 2644722.8091761195, + "2041": 2603703.163185207, + "2042": 2565109.6527374657, + "2043": 2530716.9912119913, + "2044": 2497964.3059468996, + "2045": 2465536.608925226, + "2046": 2433779.9952780847, + "2047": 2402540.934082651, + "2048": 2372204.5537555027, + "2049": 2341959.3956621606, + "2050": 2312206.7798042847 + } + } } }, "NGHP": { - "stock": { - "2015": 12965.0, - "2016": 12954.0, - "2017": 12942.0, - "2018": 12931.0, - "2019": 12920.0, - "2020": 12908.0, - "2021": 12897.0, - "2022": 12886.0, - "2023": 12874.0, - "2024": 12863.0, - "2025": 12852.0, - "2026": 12841.0, - "2027": 12829.0, - "2028": 12818.0, - "2029": 12807.0, - "2030": 12796.0, - "2031": 12785.0, - "2032": 12773.0, - "2033": 12762.0, - "2034": 12751.0, - "2035": 12740.0, - "2036": 12729.0, - "2037": 12717.0, - "2038": 12706.0, - "2039": 12695.0, - "2040": 12684.0, - "2041": 12673.0, - "2042": 12662.0, - "2043": 12651.0, - "2044": 12640.0, - "2045": 12629.0, - "2046": 12618.0, - "2047": 12607.0, - "2048": 12596.0, - "2049": 12584.0, - "2050": 12573.0 - }, - "energy": { - "2015": 1090953, - "2016": 936801, - "2017": 921418, - "2018": 1179542, - "2019": 1175950, - "2020": 977492, - "2021": 922810, - "2022": 1116092, - "2023": 1050132, - "2024": 949364, - "2025": 954971, - "2026": 958358, - "2027": 955683, - "2028": 949292, - "2029": 938763, - "2030": 925876, - "2031": 912121, - "2032": 898127, - "2033": 884347, - "2034": 869992, - "2035": 855685, - "2036": 842103, - "2037": 829002, - "2038": 815321, - "2039": 802383, - "2040": 789437, - "2041": 776422, - "2042": 763979, - "2043": 752669, - "2044": 741728, - "2045": 730772, - "2046": 719913, - "2047": 709288, - "2048": 699005, - "2049": 688815, - "2050": 678841 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 7626.470588235295, + "2016": 7620.0, + "2017": 7612.941176470588, + "2018": 7606.470588235295, + "2019": 7600.0, + "2020": 7592.941176470588, + "2021": 7586.470588235295, + "2022": 7580.0, + "2023": 7572.941176470588, + "2024": 7566.470588235295, + "2025": 7560.0, + "2026": 7553.529411764706, + "2027": 7546.470588235295, + "2028": 7540.0, + "2029": 7533.529411764706, + "2030": 7527.058823529412, + "2031": 7520.588235294118, + "2032": 7513.529411764706, + "2033": 7507.058823529412, + "2034": 7500.588235294118, + "2035": 7494.117647058823, + "2036": 7487.64705882353, + "2037": 7480.588235294118, + "2038": 7474.117647058823, + "2039": 7467.64705882353, + "2040": 7461.176470588235, + "2041": 7454.705882352941, + "2042": 7448.235294117648, + "2043": 7441.764705882353, + "2044": 7435.2941176470595, + "2045": 7428.823529411765, + "2046": 7422.352941176471, + "2047": 7415.882352941177, + "2048": 7409.411764705883, + "2049": 7402.352941176471, + "2050": 7395.882352941177 + }, + "energy": { + "2015": 514943.90450000786, + "2016": 442182.16979055176, + "2017": 434921.195135435, + "2018": 556759.0565329104, + "2019": 555063.5861460431, + "2020": 461388.84727162553, + "2021": 435578.2371116375, + "2022": 526809.8371435092, + "2023": 495675.8653401221, + "2024": 448112.0680283618, + "2025": 450758.64443681535, + "2026": 452357.3521763252, + "2027": 451094.71763153956, + "2028": 448078.08309855824, + "2029": 443108.25912769925, + "2030": 437025.4287057731, + "2031": 430532.89107454824, + "2032": 423927.54235689214, + "2033": 417423.20440281887, + "2034": 410647.4590232309, + "2035": 403894.370263512, + "2036": 397483.49086639856, + "2037": 391299.64968088956, + "2038": 384842.04100529617, + "2039": 378735.1379247592, + "2040": 372624.45874091063, + "2041": 366481.2106660004, + "2042": 360607.9539778629, + "2043": 355269.48792121786, + "2044": 350105.19462981616, + "2045": 344933.82114470535, + "2046": 339808.2329122466, + "2047": 334793.09570164944, + "2048": 329939.3869076193, + "2049": 325129.5753145854, + "2050": 320421.71851096227 + } + }, + "panel replacement": { + "stock": { + "2015": 4575.882352941177, + "2016": 4572.0, + "2017": 4567.764705882353, + "2018": 4563.882352941177, + "2019": 4560.0, + "2020": 4555.764705882353, + "2021": 4551.882352941177, + "2022": 4548.0, + "2023": 4543.764705882353, + "2024": 4539.882352941177, + "2025": 4536.0, + "2026": 4532.117647058823, + "2027": 4527.882352941177, + "2028": 4524.0, + "2029": 4520.117647058823, + "2030": 4516.235294117648, + "2031": 4512.352941176471, + "2032": 4508.117647058823, + "2033": 4504.235294117648, + "2034": 4500.352941176471, + "2035": 4496.470588235295, + "2036": 4492.588235294118, + "2037": 4488.352941176471, + "2038": 4484.470588235295, + "2039": 4480.588235294118, + "2040": 4476.705882352941, + "2041": 4472.823529411765, + "2042": 4468.941176470588, + "2043": 4465.058823529412, + "2044": 4461.176470588235, + "2045": 4457.2941176470595, + "2046": 4453.411764705883, + "2047": 4449.529411764706, + "2048": 4445.64705882353, + "2049": 4441.411764705883, + "2050": 4437.529411764706 + }, + "energy": { + "2015": 484954.3301002581, + "2016": 416430.13163009944, + "2017": 409592.02544226893, + "2018": 524334.2292794635, + "2019": 522737.50059021654, + "2020": 434518.24050931755, + "2021": 410210.8022617099, + "2022": 496129.20830710145, + "2023": 466808.43315600604, + "2024": 422014.68133026944, + "2025": 424507.1250275434, + "2026": 426012.7263834676, + "2027": 424823.62581449887, + "2028": 421982.67563271214, + "2029": 417302.2868885356, + "2030": 411573.7115493578, + "2031": 405459.2897451838, + "2032": 399238.6268060627, + "2033": 393113.09191245906, + "2034": 386731.9559619743, + "2035": 380372.1571431944, + "2036": 374334.63791787333, + "2037": 368510.934533178, + "2038": 362429.40747371566, + "2039": 356678.16143210145, + "2040": 350923.3592018698, + "2041": 345137.8848448124, + "2042": 339606.67797390453, + "2043": 334579.11631594686, + "2044": 329715.58385797025, + "2045": 324845.3835463359, + "2046": 320018.3020216885, + "2047": 315295.2390141022, + "2048": 310724.2030699131, + "2049": 306194.50781840214, + "2050": 301760.8296595631 + } + }, + "panel management": { + "stock": { + "2015": 762.6470588235294, + "2016": 762.0, + "2017": 761.2941176470588, + "2018": 760.6470588235294, + "2019": 760.0, + "2020": 759.2941176470588, + "2021": 758.6470588235294, + "2022": 758.0, + "2023": 757.2941176470588, + "2024": 756.6470588235294, + "2025": 756.0, + "2026": 755.3529411764706, + "2027": 754.6470588235294, + "2028": 754.0, + "2029": 753.3529411764706, + "2030": 752.7058823529412, + "2031": 752.0588235294117, + "2032": 751.3529411764706, + "2033": 750.7058823529412, + "2034": 750.0588235294117, + "2035": 749.4117647058823, + "2036": 748.7647058823529, + "2037": 748.0588235294117, + "2038": 747.4117647058823, + "2039": 746.7647058823529, + "2040": 746.1176470588235, + "2041": 745.4705882352941, + "2042": 744.8235294117646, + "2043": 744.1764705882352, + "2044": 743.5294117647059, + "2045": 742.8823529411765, + "2046": 742.2352941176471, + "2047": 741.5882352941177, + "2048": 740.9411764705882, + "2049": 740.2352941176471, + "2050": 739.5882352941177 + }, + "energy": { + "2015": 91054.765399734, + "2016": 78188.69857934871, + "2017": 76904.77942229601, + "2018": 98448.7141876259, + "2019": 98148.91326374022, + "2020": 81584.9122190569, + "2021": 77020.9606266526, + "2022": 93152.95454938931, + "2023": 87647.70150387181, + "2024": 79237.25064136866, + "2025": 79705.2305356412, + "2026": 79987.92144020712, + "2027": 79764.65655396153, + "2028": 79231.24126872953, + "2029": 78352.4539837651, + "2030": 77276.85974486904, + "2031": 76128.81918026786, + "2032": 74960.83083704513, + "2033": 73810.70368472204, + "2034": 72612.58501479475, + "2035": 71418.47259329355, + "2036": 70284.87121572808, + "2037": 69191.41578593238, + "2038": 68049.5515209881, + "2039": 66969.70064313931, + "2040": 65889.18205721951, + "2041": 64802.904489187225, + "2042": 63764.36804823249, + "2043": 62820.39576283524, + "2044": 61907.22151221354, + "2045": 60992.795308958695, + "2046": 60086.4650660649, + "2047": 59199.665284248294, + "2048": 58341.41002246757, + "2049": 57490.9168670124, + "2050": 56658.45182947462 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 7626.470588235295, + "2016": 7620.0, + "2017": 7612.941176470588, + "2018": 7606.470588235295, + "2019": 7600.0, + "2020": 7592.941176470588, + "2021": 7586.470588235295, + "2022": 7580.0, + "2023": 7572.941176470588, + "2024": 7566.470588235295, + "2025": 7560.0, + "2026": 7553.529411764706, + "2027": 7546.470588235295, + "2028": 7540.0, + "2029": 7533.529411764706, + "2030": 7527.058823529412, + "2031": 7520.588235294118, + "2032": 7513.529411764706, + "2033": 7507.058823529412, + "2034": 7500.588235294118, + "2035": 7494.117647058823, + "2036": 7487.64705882353, + "2037": 7480.588235294118, + "2038": 7474.117647058823, + "2039": 7467.64705882353, + "2040": 7461.176470588235, + "2041": 7454.705882352941, + "2042": 7448.235294117648, + "2043": 7441.764705882353, + "2044": 7435.2941176470595, + "2045": 7428.823529411765, + "2046": 7422.352941176471, + "2047": 7415.882352941177, + "2048": 7409.411764705883, + "2049": 7402.352941176471, + "2050": 7395.882352941177 + }, + "energy": { + "2015": 596513.8481493823, + "2016": 512226.254898414, + "2017": 503815.1019650778, + "2018": 644952.7500028128, + "2019": 642988.7077915053, + "2020": 534475.3756167644, + "2021": 504576.2230001947, + "2022": 610259.4097167709, + "2023": 574193.6457251661, + "2024": 519095.481596815, + "2025": 522161.29024904256, + "2026": 524013.2420780232, + "2027": 522550.59928424604, + "2028": 519056.1132674124, + "2029": 513299.04187463486, + "2030": 506252.65769392217, + "2031": 498731.6664309669, + "2032": 491079.99418568925, + "2033": 483545.3333639137, + "2034": 475696.2726892702, + "2035": 467873.4575675617, + "2036": 460447.0596516433, + "2037": 453283.6640474284, + "2038": 445803.1346785815, + "2039": 438728.8645978752, + "2040": 431650.22025834647, + "2041": 424533.8479364736, + "2042": 417730.2351204102, + "2043": 411546.126710085, + "2044": 405563.7809879482, + "2045": 399573.23353051906, + "2046": 393635.7239613129, + "2047": 387826.16146266524, + "2048": 382203.5985286799, + "2049": 376631.8863535063, + "2050": 371178.2791665404 + } + }, + "panel replacement": { + "stock": { + "2015": 3813.2352941176473, + "2016": 3810.0, + "2017": 3806.470588235294, + "2018": 3803.2352941176473, + "2019": 3800.0, + "2020": 3796.470588235294, + "2021": 3793.2352941176473, + "2022": 3790.0, + "2023": 3786.470588235294, + "2024": 3783.2352941176473, + "2025": 3780.0, + "2026": 3776.764705882353, + "2027": 3773.2352941176473, + "2028": 3770.0, + "2029": 3766.764705882353, + "2030": 3763.529411764706, + "2031": 3760.294117647059, + "2032": 3756.764705882353, + "2033": 3753.529411764706, + "2034": 3750.294117647059, + "2035": 3747.0588235294117, + "2036": 3743.823529411765, + "2037": 3740.294117647059, + "2038": 3737.0588235294117, + "2039": 3733.823529411765, + "2040": 3730.5882352941176, + "2041": 3727.3529411764707, + "2042": 3724.117647058824, + "2043": 3720.8823529411766, + "2044": 3717.6470588235297, + "2045": 3714.4117647058824, + "2046": 3711.1764705882356, + "2047": 3707.9411764705883, + "2048": 3704.7058823529414, + "2049": 3701.1764705882356, + "2050": 3697.9411764705883 + }, + "energy": { + "2015": 343151.7750983404, + "2016": 294664.32198628207, + "2017": 289825.7049639743, + "2018": 371016.8367501136, + "2019": 369886.99781465693, + "2020": 307463.396630677, + "2021": 290263.54900577705, + "2022": 351059.07493086957, + "2023": 330311.80984659324, + "2024": 298615.92737217905, + "2025": 300379.57072159596, + "2026": 301444.9283146894, + "2027": 300603.525432633, + "2028": 298593.2802665686, + "2029": 295281.4556141679, + "2030": 291227.9382530238, + "2031": 286901.3974520198, + "2032": 282499.6808421144, + "2033": 278165.27646277344, + "2034": 273650.00978168205, + "2035": 269149.84117099765, + "2036": 264877.7163320856, + "2037": 260756.8867403769, + "2038": 256453.6221312504, + "2039": 252384.06307029878, + "2040": 248311.98766427935, + "2041": 244218.2087820499, + "2042": 240304.3485721704, + "2043": 236746.86573252265, + "2044": 233305.44930912866, + "2045": 229859.3147387325, + "2046": 226443.6908522838, + "2047": 223101.67005906915, + "2048": 219867.22301750438, + "2049": 216662.02848735312, + "2050": 213524.77527403334 + } + }, + "panel management": { + "stock": { + "2015": 1525.2941176470588, + "2016": 1524.0, + "2017": 1522.5882352941176, + "2018": 1521.2941176470588, + "2019": 1520.0, + "2020": 1518.5882352941176, + "2021": 1517.2941176470588, + "2022": 1516.0, + "2023": 1514.5882352941176, + "2024": 1513.2941176470588, + "2025": 1512.0, + "2026": 1510.7058823529412, + "2027": 1509.2941176470588, + "2028": 1508.0, + "2029": 1506.7058823529412, + "2030": 1505.4117647058824, + "2031": 1504.1176470588234, + "2032": 1502.7058823529412, + "2033": 1501.4117647058824, + "2034": 1500.1176470588234, + "2035": 1498.8235294117646, + "2036": 1497.5294117647059, + "2037": 1496.1176470588234, + "2038": 1494.8235294117646, + "2039": 1493.5294117647059, + "2040": 1492.235294117647, + "2041": 1490.9411764705883, + "2042": 1489.6470588235293, + "2043": 1488.3529411764705, + "2044": 1487.0588235294117, + "2045": 1485.764705882353, + "2046": 1484.4705882352941, + "2047": 1483.1764705882354, + "2048": 1481.8823529411764, + "2049": 1480.4705882352941, + "2050": 1479.1764705882354 + }, + "energy": { + "2015": 151287.37675227734, + "2016": 129910.42311530391, + "2017": 127777.19307094795, + "2018": 163572.41324707362, + "2019": 163074.2943938378, + "2020": 135553.2277525586, + "2021": 127970.22799402819, + "2022": 154773.51535235954, + "2023": 145626.5444282407, + "2024": 131652.59103100593, + "2025": 132430.1390293615, + "2026": 132899.8296072874, + "2027": 132528.87528312096, + "2028": 131642.60646601903, + "2029": 130182.5025111972, + "2030": 128395.4040530541, + "2031": 126487.93611701325, + "2032": 124547.3249721964, + "2033": 122636.39017331287, + "2034": 120645.71752904778, + "2035": 118661.70126144061, + "2036": 116778.2240162711, + "2037": 114961.44921219467, + "2038": 113064.24319016814, + "2039": 111270.07233182597, + "2040": 109474.79207737415, + "2041": 107669.94328147653, + "2042": 105944.41630741936, + "2043": 104376.00755739232, + "2044": 102858.76970292318, + "2045": 101339.45173074845, + "2046": 99833.58518640329, + "2047": 98360.1684782656, + "2048": 96934.17845381571, + "2049": 95521.0851591406, + "2050": 94137.9455594262 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 5672.1875, + "2016": 5667.375, + "2017": 5662.125, + "2018": 5657.3125, + "2019": 5652.5, + "2020": 5647.25, + "2021": 5642.4375, + "2022": 5637.625, + "2023": 5632.375, + "2024": 5627.5625, + "2025": 5622.75, + "2026": 5617.9375, + "2027": 5612.6875, + "2028": 5607.875, + "2029": 5603.0625, + "2030": 5598.25, + "2031": 5593.4375, + "2032": 5588.1875, + "2033": 5583.375, + "2034": 5578.5625, + "2035": 5573.75, + "2036": 5568.9375, + "2037": 5563.6875, + "2038": 5558.875, + "2039": 5554.0625, + "2040": 5549.25, + "2041": 5544.4375, + "2042": 5539.625, + "2043": 5534.8125, + "2044": 5530.0, + "2045": 5525.1875, + "2046": 5520.375, + "2047": 5515.5625, + "2048": 5510.75, + "2049": 5505.5, + "2050": 5500.6875 + }, + "energy": { + "2015": 435618.7653437009, + "2016": 374065.6975990206, + "2017": 367923.2483209287, + "2018": 470992.4531222148, + "2019": 469558.16346435185, + "2020": 390313.6598674231, + "2021": 368479.0754934636, + "2022": 445656.79644309316, + "2023": 419318.8939284381, + "2024": 379082.1176913737, + "2025": 381320.9991255713, + "2026": 382673.4320518469, + "2027": 381605.30152991385, + "2028": 379053.3680100357, + "2029": 374849.1264154814, + "2030": 369703.3327571072, + "2031": 364210.94571815815, + "2032": 358623.12570921204, + "2033": 353120.75614202063, + "2034": 347388.7884252548, + "2035": 341675.9871627143, + "2036": 336252.67921920243, + "2037": 331021.4351190736, + "2038": 325558.59636372194, + "2039": 320392.43834773335, + "2040": 315223.08592270716, + "2041": 310026.1817197321, + "2042": 305057.67776294233, + "2043": 300541.5819860966, + "2044": 296172.82832610805, + "2045": 291798.08514917415, + "2046": 287462.0741818206, + "2047": 283219.4996788156, + "2048": 279113.4861621661, + "2049": 275044.60765057825, + "2050": 271061.9781830044 + } + }, + "panel replacement": { + "stock": { + "2015": 6279.921875, + "2016": 6274.59375, + "2017": 6268.78125, + "2018": 6263.453125, + "2019": 6258.125, + "2020": 6252.3125, + "2021": 6246.984375, + "2022": 6241.65625, + "2023": 6235.84375, + "2024": 6230.515625, + "2025": 6225.1875, + "2026": 6219.859375, + "2027": 6214.046875, + "2028": 6208.71875, + "2029": 6203.390625, + "2030": 6198.0625, + "2031": 6192.734375, + "2032": 6186.921875, + "2033": 6181.59375, + "2034": 6176.265625, + "2035": 6170.9375, + "2036": 6165.609375, + "2037": 6159.796875, + "2038": 6154.46875, + "2039": 6149.140625, + "2040": 6143.8125, + "2041": 6138.484375, + "2042": 6133.15625, + "2043": 6127.828125, + "2044": 6122.5, + "2045": 6117.171875, + "2046": 6111.84375, + "2047": 6106.515625, + "2048": 6101.1875, + "2049": 6095.375, + "2050": 6090.046875 + }, + "energy": { + "2015": 576475.9385882013, + "2016": 495019.7082233291, + "2017": 486891.10015011026, + "2018": 623287.6957615993, + "2019": 621389.6290516597, + "2020": 516521.4433274926, + "2021": 487626.65384171274, + "2022": 589759.7634827374, + "2023": 554905.5095329542, + "2024": 501658.185973043, + "2025": 504621.00892477785, + "2026": 506410.75055800885, + "2027": 504997.24041071243, + "2028": 501620.1400924428, + "2029": 496056.45846968255, + "2030": 489246.7742572681, + "2031": 481978.42581761885, + "2032": 474583.7861909775, + "2033": 467302.2273761198, + "2034": 459716.82993146946, + "2035": 452156.7964072192, + "2036": 444979.8637640119, + "2037": 438057.0987398138, + "2038": 430827.8530107813, + "2039": 423991.21963294176, + "2040": 417150.3589350356, + "2041": 410273.03760155424, + "2042": 403697.96965284063, + "2043": 397721.5959085706, + "2044": 391940.20730237634, + "2045": 386150.89247105696, + "2046": 380412.83389554615, + "2047": 374798.4244319857, + "2048": 369364.7329012759, + "2049": 363980.18396634125, + "2050": 358709.7726732069 + } + }, + "panel management": { + "stock": { + "2015": 1012.890625, + "2016": 1012.03125, + "2017": 1011.09375, + "2018": 1010.234375, + "2019": 1009.375, + "2020": 1008.4375, + "2021": 1007.578125, + "2022": 1006.71875, + "2023": 1005.78125, + "2024": 1004.921875, + "2025": 1004.0625, + "2026": 1003.203125, + "2027": 1002.265625, + "2028": 1001.40625, + "2029": 1000.546875, + "2030": 999.6875, + "2031": 998.828125, + "2032": 997.890625, + "2033": 997.03125, + "2034": 996.171875, + "2035": 995.3125, + "2036": 994.453125, + "2037": 993.515625, + "2038": 992.65625, + "2039": 991.796875, + "2040": 990.9375, + "2041": 990.078125, + "2042": 989.21875, + "2043": 988.359375, + "2044": 987.5, + "2045": 986.640625, + "2046": 985.78125, + "2047": 984.921875, + "2048": 984.0625, + "2049": 983.125, + "2050": 982.265625 + }, + "energy": { + "2015": 78858.2960680978, + "2016": 67715.59417765027, + "2017": 66603.65152896095, + "2018": 85261.85111618578, + "2019": 85002.20748398842, + "2020": 70656.89680508424, + "2021": 66704.27066482363, + "2022": 80675.44007416948, + "2023": 75907.5965386077, + "2024": 68623.6963355833, + "2025": 69028.99194965084, + "2026": 69273.81739014428, + "2027": 69080.4580593737, + "2028": 68618.49189752144, + "2029": 67857.41511483603, + "2030": 66925.89298562461, + "2031": 65931.62846422297, + "2032": 64920.08809981042, + "2033": 63924.01648185952, + "2034": 62886.381643275694, + "2035": 61852.21643006644, + "2036": 60870.45701678566, + "2037": 59923.4661411126, + "2038": 58934.55062549676, + "2039": 57999.34201932487, + "2040": 57063.55514225721, + "2041": 56122.7806787136, + "2042": 55223.352584217006, + "2043": 54405.82210533277, + "2044": 53614.96437151559, + "2045": 52823.02237976885, + "2046": 52038.09192263323, + "2047": 51270.07588919867, + "2048": 50526.78093655795, + "2049": 49790.20838308047, + "2050": 49069.24914378858 + } + } } } } @@ -245210,15 +251772,15 @@ "energy": { "2015": 3596254.4635561053, "2016": 2132386.459936692, - "2017": 1786922.5005858333, + "2017": 1786922.5005858336, "2018": 1500959.2767951353, "2019": 1191010.3155296664, "2020": 966736.3838062775, - "2021": 811787.1667774757, + "2021": 811787.1667774756, "2022": 704062.205887317, "2023": 443795.37315198744, "2024": 241402.67932831595, - "2025": 107443.60663983709, + "2025": 107443.60663983712, "2026": 28400.414428240678, "2027": 0.0, "2028": 0.0, @@ -245288,15 +251850,15 @@ "energy": { "2015": 660680.7915502223, "2016": 499934.4394780355, - "2017": 471199.94456123, + "2017": 471199.9445612301, "2018": 456046.30064642255, "2019": 461104.3724544478, "2020": 441624.8371993343, - "2021": 436498.5227637192, + "2021": 436498.52276371914, "2022": 433116.69332023687, "2023": 457782.1049548019, "2024": 474283.5099993339, - "2025": 482472.47522556304, + "2025": 482472.47522556316, "2026": 469936.2503023782, "2027": 453763.1473927476, "2028": 435160.2372987881, @@ -245366,15 +251928,15 @@ "energy": { "2015": 72111.74489367256, "2016": 154895.1005852725, - "2017": 210952.55485293627, + "2017": 210952.55485293633, "2018": 294292.4225584423, "2019": 405415.3120158859, "2020": 526427.7789943881, - "2021": 618310.3104588053, + "2021": 618310.3104588052, "2022": 703313.1007924462, "2023": 854826.5218932107, "2024": 985117.8106723501, - "2025": 1080868.9181345997, + "2025": 1080868.9181346, "2026": 1158750.3352693813, "2027": 1208612.8526072525, "2028": 1240597.762701212, @@ -245444,7 +252006,7 @@ "energy": { "2015": 975784.0816897559, "2016": 993028.5838463904, - "2017": 996677.2575290876, + "2017": 996677.2575290872, "2018": 920944.5019433221, "2019": 861084.65326105, "2020": 849323.8286226047, @@ -245522,7 +252084,7 @@ "energy": { "2015": 77249.58079280528, "2016": 71185.58977803946, - "2017": 65334.47130083706, + "2017": 65334.471300837045, "2018": 62250.0678315049, "2019": 58666.22327485704, "2020": 52342.2602213152, @@ -245600,7 +252162,7 @@ "energy": { "2015": 306675.04305669235, "2016": 283909.4001807896, - "2017": 244962.34797870184, + "2017": 244962.34797870182, "2018": 251508.8330015841, "2019": 224565.31798424188, "2020": 179967.55131762085, @@ -245678,7 +252240,7 @@ "energy": { "2015": 51776.29446074641, "2016": 59343.42619478056, - "2017": 72771.9231913737, + "2017": 72771.92319137369, "2018": 98756.59722358889, "2019": 125995.80547985125, "2020": 143123.35983845935, @@ -245756,12 +252318,12 @@ "energy": { "2015": 1063928.2278597592, "2016": 1141357.6566262457, - "2017": 826797.0024710704, + "2017": 826797.0024710705, "2018": 323916.71172187483, "2019": 104896.98675615272, "2020": 55725.083630824774, "2021": 26085.21283290228, - "2022": 18279.50165356654, + "2022": 18279.501653566545, "2023": 0.0, "2024": 0.0, "2025": 0.0, @@ -245832,14 +252394,14 @@ "2050": 14362.0 }, "energy": { - "2015": 132823.35010122517, + "2015": 132823.35010122514, "2016": 176968.4557502653, - "2017": 200569.3212453783, + "2017": 200569.32124537832, "2018": 225663.87907369394, "2019": 225844.03957495838, "2020": 214077.82580925155, "2021": 184429.7070707372, - "2022": 153309.98719395438, + "2022": 153309.98719395444, "2023": 126713.94720724886, "2024": 98334.0918440604, "2025": 67833.4689166564, @@ -245912,12 +252474,12 @@ "energy": { "2015": 0.0, "2016": 86.60236980264537, - "2017": 153.30153853539701, + "2017": 153.30153853539704, "2018": 201.45403289692376, "2019": 223.17224627101228, "2020": 283.50339742141176, "2021": 303.7640859572887, - "2022": 315.92529798182886, + "2022": 315.9252979818289, "2023": 345.8150179584238, "2024": 376.33597122153515, "2025": 413.03090043302456, @@ -245990,12 +252552,12 @@ "energy": { "2015": 18912.422039015553, "2016": 26128.285253686314, - "2017": 96861.37474501583, + "2017": 96861.37474501584, "2018": 242649.95517153424, "2019": 329891.80142261786, "2020": 361833.5871625022, "2021": 398898.3160104033, - "2022": 432719.5858544973, + "2022": 432719.58585449733, "2023": 466197.2377747928, "2024": 491197.57218471804, "2025": 517988.5001829106, @@ -248788,237 +255350,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 1727172.0, - "2016": 1734193.0, - "2017": 1740016.0, - "2018": 1746342.0, - "2019": 1753360.0, - "2020": 1760002.0, - "2021": 1768933.0, - "2022": 1792588.0, - "2023": 1811653.0, - "2024": 1828377.0, - "2025": 1844725.0, - "2026": 1860934.0, - "2027": 1877094.0, - "2028": 1893111.0, - "2029": 1908666.0, - "2030": 1923524.0, - "2031": 1937920.0, - "2032": 1952100.0, - "2033": 1965744.0, - "2034": 1978720.0, - "2035": 1991339.0, - "2036": 2003927.0, - "2037": 2016477.0, - "2038": 2029054.0, - "2039": 2041562.0, - "2040": 2054104.0, - "2041": 2066327.0, - "2042": 2078171.0, - "2043": 2089690.0, - "2044": 2100857.0, - "2045": 2111718.0, - "2046": 2122270.0, - "2047": 2132758.0, - "2048": 2143018.0, - "2049": 2153122.0, - "2050": 2163094.0 - }, - "energy": { - "2015": 44851204, - "2016": 38797048, - "2017": 38407352, - "2018": 49452408, - "2019": 49567576, - "2020": 41394064, - "2021": 39286324, - "2022": 47928776, - "2023": 45307932, - "2024": 41138992, - "2025": 41541668, - "2026": 41831532, - "2027": 41865860, - "2028": 41742216, - "2029": 41438484, - "2030": 41028608, - "2031": 40580332, - "2032": 40125864, - "2033": 39850004, - "2034": 39487816, - "2035": 39133916, - "2036": 38823896, - "2037": 38547432, - "2038": 38257312, - "2039": 38010376, - "2040": 37776652, - "2041": 37545240, - "2042": 37330264, - "2043": 37156792, - "2044": 36986088, - "2045": 36802176, - "2046": 36607720, - "2047": 36413644, - "2048": 36221136, - "2049": 36019796, - "2050": 35816748 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 1015983.5294117647, + "2016": 1020113.5294117647, + "2017": 1023538.8235294118, + "2018": 1027260.0, + "2019": 1031388.2352941177, + "2020": 1035295.2941176471, + "2021": 1040548.8235294118, + "2022": 1054463.5294117648, + "2023": 1065678.2352941176, + "2024": 1075515.8823529412, + "2025": 1085132.3529411766, + "2026": 1094667.0588235294, + "2027": 1104172.9411764706, + "2028": 1113594.705882353, + "2029": 1122744.705882353, + "2030": 1131484.705882353, + "2031": 1139952.9411764706, + "2032": 1148294.1176470588, + "2033": 1156320.0, + "2034": 1163952.9411764706, + "2035": 1171375.8823529412, + "2036": 1178780.5882352942, + "2037": 1186162.9411764706, + "2038": 1193561.1764705882, + "2039": 1200918.8235294118, + "2040": 1208296.4705882354, + "2041": 1215486.4705882354, + "2042": 1222453.5294117648, + "2043": 1229229.411764706, + "2044": 1235798.2352941176, + "2045": 1242187.0588235294, + "2046": 1248394.1176470588, + "2047": 1254563.5294117648, + "2048": 1260598.8235294118, + "2049": 1266542.3529411766, + "2050": 1272408.2352941176 + }, + "energy": { + "2015": 21170347.49369255, + "2016": 18312707.67869397, + "2017": 18128766.13418377, + "2018": 23342175.201358285, + "2019": 23396535.98463076, + "2020": 19538532.768399015, + "2021": 18543652.269174166, + "2022": 22623001.221268255, + "2023": 21385929.00784988, + "2024": 19418135.49041488, + "2025": 19608203.762548003, + "2026": 19745023.31383389, + "2027": 19761226.57314357, + "2028": 19702865.00841255, + "2029": 19559499.582036167, + "2030": 19366032.816922687, + "2031": 19154440.75591397, + "2032": 18939925.990942143, + "2033": 18809716.508503053, + "2034": 18638759.095229477, + "2035": 18471713.72498662, + "2036": 18325380.28140739, + "2037": 18194885.70316828, + "2038": 18057945.31657643, + "2039": 17941388.335660096, + "2040": 17831067.589362722, + "2041": 17721838.136922374, + "2042": 17620366.68873552, + "2043": 17538485.66452877, + "2044": 17457911.172067802, + "2045": 17371102.333039537, + "2046": 17279316.5898467, + "2047": 17187710.211561162, + "2048": 17096843.94952468, + "2049": 17001808.86943229, + "2050": 16905967.591282893 + } + }, + "panel replacement": { + "stock": { + "2015": 609590.1176470589, + "2016": 612068.1176470589, + "2017": 614123.2941176471, + "2018": 616356.0, + "2019": 618832.9411764706, + "2020": 621177.1764705883, + "2021": 624329.2941176471, + "2022": 632678.1176470589, + "2023": 639406.9411764706, + "2024": 645309.5294117647, + "2025": 651079.4117647059, + "2026": 656800.2352941177, + "2027": 662503.7647058824, + "2028": 668156.8235294118, + "2029": 673646.8235294118, + "2030": 678890.8235294118, + "2031": 683971.7647058824, + "2032": 688976.4705882353, + "2033": 693792.0, + "2034": 698371.7647058824, + "2035": 702825.5294117647, + "2036": 707268.3529411765, + "2037": 711697.7647058824, + "2038": 716136.705882353, + "2039": 720551.2941176471, + "2040": 724977.8823529412, + "2041": 729291.8823529412, + "2042": 733472.1176470589, + "2043": 737537.6470588236, + "2044": 741478.9411764706, + "2045": 745312.2352941177, + "2046": 749036.4705882353, + "2047": 752738.1176470589, + "2048": 756359.2941176471, + "2049": 759925.4117647059, + "2050": 763444.9411764706 + }, + "energy": { + "2015": 19937417.643115714, + "2016": 17246202.561162174, + "2017": 17072973.50122765, + "2018": 21982761.30455175, + "2019": 22033956.195888944, + "2020": 18400637.403487787, + "2021": 17463697.27891274, + "2022": 21305470.95759884, + "2023": 20140444.007476076, + "2024": 18287251.88560816, + "2025": 18466250.861574538, + "2026": 18595102.243751574, + "2027": 18610361.849109165, + "2028": 18555399.175931755, + "2029": 18420383.140786324, + "2030": 18238183.595064215, + "2031": 18038914.343978215, + "2032": 17836892.60290229, + "2033": 17714266.32890015, + "2034": 17553265.223526817, + "2035": 17395948.329561193, + "2036": 17258137.130162425, + "2037": 17135242.363919668, + "2038": 17006277.183706872, + "2039": 16896508.309651222, + "2040": 16792612.48109733, + "2041": 16689744.391053889, + "2042": 16594182.490525056, + "2043": 16517070.09654369, + "2044": 16441188.143823972, + "2045": 16359434.923696801, + "2046": 16272994.646971794, + "2047": 16186723.28920612, + "2048": 16101148.944409467, + "2049": 16011648.567379123, + "2050": 15921388.944078946 + } + }, + "panel management": { + "stock": { + "2015": 101598.35294117648, + "2016": 102011.35294117648, + "2017": 102353.88235294117, + "2018": 102726.0, + "2019": 103138.82352941176, + "2020": 103529.5294117647, + "2021": 104054.88235294117, + "2022": 105446.35294117648, + "2023": 106567.82352941176, + "2024": 107551.58823529411, + "2025": 108513.23529411765, + "2026": 109466.70588235294, + "2027": 110417.29411764706, + "2028": 111359.47058823529, + "2029": 112274.47058823529, + "2030": 113148.47058823529, + "2031": 113995.29411764706, + "2032": 114829.41176470587, + "2033": 115632.0, + "2034": 116395.29411764706, + "2035": 117137.58823529411, + "2036": 117878.05882352941, + "2037": 118616.29411764706, + "2038": 119356.11764705883, + "2039": 120091.88235294117, + "2040": 120829.64705882352, + "2041": 121548.64705882352, + "2042": 122245.35294117648, + "2043": 122922.94117647059, + "2044": 123579.82352941176, + "2045": 124218.70588235294, + "2046": 124839.41176470587, + "2047": 125456.35294117648, + "2048": 126059.88235294117, + "2049": 126654.23529411765, + "2050": 127240.82352941176 + }, + "energy": { + "2015": 3743438.863191733, + "2016": 3238137.760143855, + "2017": 3205612.364588579, + "2018": 4127471.4940899643, + "2019": 4137083.819480294, + "2020": 3454893.828113195, + "2021": 3278974.451913088, + "2022": 4000303.8211329007, + "2023": 3781558.9846740426, + "2024": 3433604.6239769575, + "2025": 3467213.375877455, + "2026": 3491406.442414536, + "2027": 3494271.577747261, + "2028": 3483951.8156556906, + "2029": 3458601.277177505, + "2030": 3424391.5880130944, + "2031": 3386976.9001078126, + "2032": 3349045.406155565, + "2033": 3326021.1625967952, + "2034": 3295791.6812437037, + "2035": 3266253.945452184, + "2036": 3240378.5884301807, + "2037": 3217303.9329120493, + "2038": 3193089.4997166954, + "2039": 3172479.35468868, + "2040": 3152971.9295399454, + "2041": 3133657.4720237344, + "2042": 3115714.820739423, + "2043": 3101236.2389275366, + "2044": 3086988.684108222, + "2045": 3071638.743263661, + "2046": 3055408.763181503, + "2047": 3039210.4992327183, + "2048": 3023143.106065852, + "2049": 3006338.5631885855, + "2050": 2989391.4646381573 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 1015983.5294117647, + "2016": 1020113.5294117647, + "2017": 1023538.8235294118, + "2018": 1027260.0, + "2019": 1031388.2352941177, + "2020": 1035295.2941176471, + "2021": 1040548.8235294118, + "2022": 1054463.5294117648, + "2023": 1065678.2352941176, + "2024": 1075515.8823529412, + "2025": 1085132.3529411766, + "2026": 1094667.0588235294, + "2027": 1104172.9411764706, + "2028": 1113594.705882353, + "2029": 1122744.705882353, + "2030": 1131484.705882353, + "2031": 1139952.9411764706, + "2032": 1148294.1176470588, + "2033": 1156320.0, + "2034": 1163952.9411764706, + "2035": 1171375.8823529412, + "2036": 1178780.5882352942, + "2037": 1186162.9411764706, + "2038": 1193561.1764705882, + "2039": 1200918.8235294118, + "2040": 1208296.4705882354, + "2041": 1215486.4705882354, + "2042": 1222453.5294117648, + "2043": 1229229.411764706, + "2044": 1235798.2352941176, + "2045": 1242187.0588235294, + "2046": 1248394.1176470588, + "2047": 1254563.5294117648, + "2048": 1260598.8235294118, + "2049": 1266542.3529411766, + "2050": 1272408.2352941176 + }, + "energy": { + "2015": 24523846.849656187, + "2016": 21213541.1876738, + "2017": 21000462.291911636, + "2018": 27039703.998552915, + "2019": 27102675.828561783, + "2020": 22633543.706449144, + "2021": 21481068.670129173, + "2022": 26206608.908770364, + "2023": 24773577.660092175, + "2024": 22494074.838152196, + "2025": 22714250.968853883, + "2026": 22872743.488769934, + "2027": 22891513.43337733, + "2028": 22823907.076146007, + "2029": 22657831.778561134, + "2030": 22433718.814919185, + "2031": 22188609.40892918, + "2032": 21940114.326610554, + "2033": 21789278.94676331, + "2034": 21591240.93996235, + "2035": 21397734.665301513, + "2036": 21228221.200282145, + "2037": 21077055.563893806, + "2038": 20918423.067695435, + "2039": 20783402.820620984, + "2040": 20655606.66199191, + "2041": 20529074.66416254, + "2042": 20411529.581084017, + "2043": 20316678.152776685, + "2044": 20223340.21802194, + "2045": 20122780.38195123, + "2046": 20016455.27275245, + "2047": 19910337.94084774, + "2048": 19805077.963672243, + "2049": 19694988.80475669, + "2050": 19583965.741582535 + } + }, + "panel replacement": { + "stock": { + "2015": 507991.76470588235, + "2016": 510056.76470588235, + "2017": 511769.4117647059, + "2018": 513630.0, + "2019": 515694.11764705885, + "2020": 517647.64705882355, + "2021": 520274.4117647059, + "2022": 527231.7647058824, + "2023": 532839.1176470588, + "2024": 537757.9411764706, + "2025": 542566.1764705883, + "2026": 547333.5294117647, + "2027": 552086.4705882353, + "2028": 556797.3529411765, + "2029": 561372.3529411765, + "2030": 565742.3529411765, + "2031": 569976.4705882353, + "2032": 574147.0588235294, + "2033": 578160.0, + "2034": 581976.4705882353, + "2035": 585687.9411764706, + "2036": 589390.2941176471, + "2037": 593081.4705882353, + "2038": 596780.5882352941, + "2039": 600459.4117647059, + "2040": 604148.2352941177, + "2041": 607743.2352941177, + "2042": 611226.7647058824, + "2043": 614614.705882353, + "2044": 617899.1176470588, + "2045": 621093.5294117647, + "2046": 624197.0588235294, + "2047": 627281.7647058824, + "2048": 630299.4117647059, + "2049": 633271.1764705883, + "2050": 636204.1176470588 + }, + "energy": { + "2015": 14107638.246466884, + "2016": 12203345.047656057, + "2017": 12080768.846711814, + "2018": 15554915.370403098, + "2019": 15591140.67399961, + "2020": 13020218.597991215, + "2021": 12357243.453832138, + "2022": 15075667.386854187, + "2023": 14251298.90273449, + "2024": 12939987.451848453, + "2025": 13066646.422665251, + "2026": 13157821.153508015, + "2027": 13168618.790194083, + "2028": 13129727.418998204, + "2029": 13034190.603980353, + "2030": 12905266.922602504, + "2031": 12764264.784899062, + "2032": 12621314.996113118, + "2033": 12534545.127311595, + "2034": 12420621.378883094, + "2035": 12309304.563944869, + "2036": 12211789.901703702, + "2037": 12124830.048849557, + "2038": 12033574.794964623, + "2039": 11955902.771755846, + "2040": 11882386.492426595, + "2041": 11809597.436821949, + "2042": 11741978.212159162, + "2043": 11687413.785708288, + "2044": 11633720.014650885, + "2045": 11575871.757886492, + "2046": 11514706.958322695, + "2047": 11453661.68514962, + "2048": 11393109.61560984, + "2049": 11329779.501115173, + "2050": 11265912.146948526 + } + }, + "panel management": { + "stock": { + "2015": 203196.70588235295, + "2016": 204022.70588235295, + "2017": 204707.76470588235, + "2018": 205452.0, + "2019": 206277.64705882352, + "2020": 207059.0588235294, + "2021": 208109.76470588235, + "2022": 210892.70588235295, + "2023": 213135.64705882352, + "2024": 215103.17647058822, + "2025": 217026.4705882353, + "2026": 218933.41176470587, + "2027": 220834.58823529413, + "2028": 222718.94117647057, + "2029": 224548.94117647057, + "2030": 226296.94117647057, + "2031": 227990.58823529413, + "2032": 229658.82352941175, + "2033": 231264.0, + "2034": 232790.58823529413, + "2035": 234275.17647058822, + "2036": 235756.11764705883, + "2037": 237232.58823529413, + "2038": 238712.23529411765, + "2039": 240183.76470588235, + "2040": 241659.29411764705, + "2041": 243097.29411764705, + "2042": 244490.70588235295, + "2043": 245845.88235294117, + "2044": 247159.64705882352, + "2045": 248437.41176470587, + "2046": 249678.82352941175, + "2047": 250912.70588235295, + "2048": 252119.76470588235, + "2049": 253308.4705882353, + "2050": 254481.64705882352 + }, + "energy": { + "2015": 6219718.90387693, + "2016": 5380161.764670144, + "2017": 5326120.861376551, + "2018": 6857788.631043989, + "2019": 6873759.497438606, + "2020": 5740301.695559643, + "2021": 5448011.876038688, + "2022": 6646499.704375448, + "2023": 6283055.437173336, + "2024": 5704929.709999352, + "2025": 5760770.608480863, + "2026": 5800967.357722051, + "2027": 5805727.776428588, + "2028": 5788581.50485579, + "2029": 5746461.617458512, + "2030": 5689622.26247831, + "2031": 5627457.806171756, + "2032": 5564434.677276328, + "2033": 5526179.925925094, + "2034": 5475953.681154555, + "2035": 5426876.77075362, + "2036": 5383884.8980141515, + "2037": 5345546.387256638, + "2038": 5305314.137339941, + "2039": 5271070.40762317, + "2040": 5238658.845581497, + "2041": 5206567.899015515, + "2042": 5176756.206756822, + "2043": 5152700.061515028, + "2044": 5129027.767327175, + "2045": 5103523.860162279, + "2046": 5076557.768924856, + "2047": 5049644.374002641, + "2048": 5022948.420717918, + "2049": 4995027.694128135, + "2050": 4966870.111468941 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 755637.75, + "2016": 758709.4375, + "2017": 761257.0, + "2018": 764024.625, + "2019": 767095.0, + "2020": 770000.875, + "2021": 773908.1875, + "2022": 784257.25, + "2023": 792598.1875, + "2024": 799914.9375, + "2025": 807067.1875, + "2026": 814158.625, + "2027": 821228.625, + "2028": 828236.0625, + "2029": 835041.375, + "2030": 841541.75, + "2031": 847840.0, + "2032": 854043.75, + "2033": 860013.0, + "2034": 865690.0, + "2035": 871210.8125, + "2036": 876718.0625, + "2037": 882208.6875, + "2038": 887711.125, + "2039": 893183.375, + "2040": 898670.5, + "2041": 904018.0625, + "2042": 909199.8125, + "2043": 914239.375, + "2044": 919124.9375, + "2045": 923876.625, + "2046": 928493.125, + "2047": 933081.625, + "2048": 937570.375, + "2049": 941990.875, + "2050": 946353.625 + }, + "energy": { + "2015": 17909136.425362464, + "2016": 15491705.095215192, + "2017": 15336099.04217773, + "2018": 19746402.380517725, + "2019": 19792389.09302239, + "2020": 16528696.517850114, + "2021": 15687073.554747641, + "2022": 19138014.4016789, + "2023": 18091508.431725614, + "2024": 16426845.980096657, + "2025": 16587634.961797554, + "2026": 16703377.984455347, + "2027": 16717085.193635503, + "2028": 16667714.004755545, + "2029": 16546433.474031148, + "2030": 16382769.524196448, + "2031": 16203772.410981476, + "2032": 16022302.825171437, + "2033": 15912151.615533886, + "2034": 15767529.537972063, + "2035": 15626216.868173148, + "2036": 15502425.531945232, + "2037": 15392033.144425347, + "2038": 15276187.900678353, + "2039": 15177586.07691609, + "2040": 15084259.819679352, + "2041": 14991856.746654468, + "2042": 14906016.586997245, + "2043": 14836749.021426864, + "2044": 14768586.721383478, + "2045": 14695150.452019088, + "2046": 14617503.951543197, + "2047": 14540009.18549659, + "2048": 14463140.523621343, + "2049": 14382745.234168636, + "2050": 14301667.938386409 + } + }, + "panel replacement": { + "stock": { + "2015": 836598.9375, + "2016": 839999.734375, + "2017": 842820.25, + "2018": 845884.40625, + "2019": 849283.75, + "2020": 852500.96875, + "2021": 856826.921875, + "2022": 868284.8125, + "2023": 877519.421875, + "2024": 885620.109375, + "2025": 893538.671875, + "2026": 901389.90625, + "2027": 909217.40625, + "2028": 916975.640625, + "2029": 924510.09375, + "2030": 931706.9375, + "2031": 938680.0, + "2032": 945548.4375, + "2033": 952157.25, + "2034": 958442.5, + "2035": 964554.828125, + "2036": 970652.140625, + "2037": 976731.046875, + "2038": 982823.03125, + "2039": 988881.59375, + "2040": 994956.625, + "2041": 1000877.140625, + "2042": 1006614.078125, + "2043": 1012193.59375, + "2044": 1017602.609375, + "2045": 1022863.40625, + "2046": 1027974.53125, + "2047": 1033054.65625, + "2048": 1038024.34375, + "2049": 1042918.46875, + "2050": 1047748.65625 + }, + "energy": { + "2015": 23700049.335499227, + "2016": 20500942.442297235, + "2017": 20295021.227209084, + "2018": 26131394.585510716, + "2019": 26192251.085190654, + "2020": 21873244.673583623, + "2021": 20759483.2239154, + "2022": 25326284.569531094, + "2023": 23941391.2654261, + "2024": 21738460.800577573, + "2025": 21951240.842473917, + "2026": 22104409.33044996, + "2027": 22122548.76085609, + "2028": 22057213.415565506, + "2029": 21896716.868253868, + "2030": 21680132.23829751, + "2031": 21443256.472021084, + "2032": 21203108.76001305, + "2033": 21057340.19581373, + "2034": 20865954.620774858, + "2035": 20678948.549325064, + "2036": 20515129.328441016, + "2037": 20369041.601576664, + "2038": 20215737.839358483, + "2039": 20085253.150860246, + "2040": 19961749.881452136, + "2041": 19839468.307543293, + "2042": 19725871.762711447, + "2043": 19634206.55438554, + "2044": 19544003.998802707, + "2045": 19446822.137789782, + "2046": 19344068.66892897, + "2047": 19241515.99777133, + "2048": 19139791.881346755, + "2049": 19033400.803568568, + "2050": 18926107.192956142 + } + }, + "panel management": { + "stock": { + "2015": 134935.3125, + "2016": 135483.828125, + "2017": 135938.75, + "2018": 136432.96875, + "2019": 136981.25, + "2020": 137500.15625, + "2021": 138197.890625, + "2022": 140045.9375, + "2023": 141535.390625, + "2024": 142841.953125, + "2025": 144119.140625, + "2026": 145385.46875, + "2027": 146647.96875, + "2028": 147899.296875, + "2029": 149114.53125, + "2030": 150275.3125, + "2031": 151400.0, + "2032": 152507.8125, + "2033": 153573.75, + "2034": 154587.5, + "2035": 155573.359375, + "2036": 156556.796875, + "2037": 157537.265625, + "2038": 158519.84375, + "2039": 159497.03125, + "2040": 160476.875, + "2041": 161431.796875, + "2042": 162357.109375, + "2043": 163257.03125, + "2044": 164129.453125, + "2045": 164977.96875, + "2046": 165802.34375, + "2047": 166621.71875, + "2048": 167423.28125, + "2049": 168212.65625, + "2050": 168991.71875 + }, + "energy": { + "2015": 3242018.239138306, + "2016": 2804400.46248757, + "2017": 2776231.730613187, + "2018": 3574611.0339715537, + "2019": 3582935.821786951, + "2020": 2992122.8085662615, + "2021": 2839767.221336956, + "2022": 3464477.028790003, + "2023": 3275032.3028482827, + "2024": 2973685.21932577, + "2025": 3002792.195728528, + "2026": 3023744.68509469, + "2027": 3026226.045508407, + "2028": 3017288.57967895, + "2029": 2995333.657714983, + "2030": 2965706.2375060394, + "2031": 2933303.1169974357, + "2032": 2900452.414815512, + "2033": 2880512.1886523818, + "2034": 2854331.8412530785, + "2035": 2828750.582501785, + "2036": 2806341.139613749, + "2037": 2786357.2539979885, + "2038": 2765386.2599631613, + "2039": 2747536.7722236607, + "2040": 2730642.2988685113, + "2041": 2713914.9458022374, + "2042": 2698375.650291308, + "2043": 2685836.4241875936, + "2044": 2673497.2798138135, + "2045": 2660203.4101911294, + "2046": 2646147.3795278305, + "2047": 2632118.81673208, + "2048": 2618203.5950318994, + "2049": 2603649.9622627967, + "2050": 2588972.868657449 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 738892.0, - "2016": 737214.0, - "2017": 735497.0, - "2018": 733804.0, - "2019": 732143.0, - "2020": 730473.0, - "2021": 728896.0, - "2022": 726793.0, - "2023": 724696.0, - "2024": 722605.0, - "2025": 720520.0, - "2026": 718441.0, - "2027": 716368.0, - "2028": 714301.0, - "2029": 712240.0, - "2030": 710185.0, - "2031": 708136.0, - "2032": 706093.0, - "2033": 704056.0, - "2034": 702024.0, - "2035": 699999.0, - "2036": 697979.0, - "2037": 695965.0, - "2038": 693957.0, - "2039": 691955.0, - "2040": 689958.0, - "2041": 687968.0, - "2042": 685983.0, - "2043": 684003.0, - "2044": 682030.0, - "2045": 680062.0, - "2046": 678100.0, - "2047": 676143.0, - "2048": 674192.0, - "2049": 672247.0, - "2050": 670307.0 - }, - "energy": { - "2015": 21902976, - "2016": 18896382, - "2017": 18656122, - "2018": 23967226, - "2019": 23972526, - "2020": 19972698, - "2021": 18890636, - "2022": 22832350, - "2023": 21453034, - "2024": 19391426, - "2025": 19501838, - "2026": 19564532, - "2027": 19500576, - "2028": 19357518, - "2029": 19127086, - "2030": 18844998, - "2031": 18541714, - "2032": 18230110, - "2033": 18002096, - "2034": 17687188, - "2035": 17372546, - "2036": 17070810, - "2037": 16780990, - "2038": 16481723, - "2039": 16198738, - "2040": 15918110, - "2041": 15638179, - "2042": 15371351, - "2043": 15127672, - "2044": 14891255, - "2045": 14654526, - "2046": 14419171, - "2047": 14184876, - "2048": 13954055, - "2049": 13722566, - "2050": 13493036 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 434642.3529411765, + "2016": 433655.29411764705, + "2017": 432645.29411764705, + "2018": 431649.4117647059, + "2019": 430672.3529411765, + "2020": 429690.0, + "2021": 428762.3529411765, + "2022": 427525.29411764705, + "2023": 426291.76470588235, + "2024": 425061.76470588235, + "2025": 423835.29411764705, + "2026": 422612.3529411765, + "2027": 421392.9411764706, + "2028": 420177.0588235294, + "2029": 418964.70588235295, + "2030": 417755.8823529412, + "2031": 416550.58823529416, + "2032": 415348.8235294118, + "2033": 414150.58823529416, + "2034": 412955.29411764705, + "2035": 411764.11764705885, + "2036": 410575.8823529412, + "2037": 409391.17647058825, + "2038": 408210.0, + "2039": 407032.3529411765, + "2040": 405857.64705882355, + "2041": 404687.0588235294, + "2042": 403519.4117647059, + "2043": 402354.70588235295, + "2044": 401194.11764705885, + "2045": 400036.4705882353, + "2046": 398882.3529411765, + "2047": 397731.17647058825, + "2048": 396583.5294117647, + "2049": 395439.4117647059, + "2050": 394298.23529411765 + }, + "energy": { + "2015": 10338487.525686225, + "2016": 8919336.33071605, + "2017": 8805930.508013174, + "2018": 11312840.183283886, + "2019": 11315341.85172776, + "2020": 9427371.382194739, + "2021": 8916624.144512558, + "2022": 10777164.055564955, + "2023": 10126109.091162883, + "2024": 9153003.491683848, + "2025": 9205119.381537631, + "2026": 9234711.759164095, + "2027": 9204523.701240242, + "2028": 9136998.477798019, + "2029": 9028231.59801333, + "2030": 8895082.419146232, + "2031": 8751928.454555292, + "2032": 8604847.342520382, + "2033": 8497221.789961597, + "2034": 8348581.147259033, + "2035": 8200066.0599915795, + "2036": 8057642.771391415, + "2037": 7920843.988673744, + "2038": 7779586.099958094, + "2039": 7646013.525507192, + "2040": 7513553.485494443, + "2041": 7381422.43848271, + "2042": 7255476.176682314, + "2043": 7140456.54182668, + "2044": 7028864.664752069, + "2045": 6917125.519648309, + "2046": 6806034.920288301, + "2047": 6695444.654617067, + "2048": 6586494.161808856, + "2049": 6477228.364374134, + "2050": 6368887.240237817 + } + }, + "panel replacement": { + "stock": { + "2015": 260785.4117647059, + "2016": 260193.17647058825, + "2017": 259587.17647058825, + "2018": 258989.64705882355, + "2019": 258403.4117647059, + "2020": 257814.00000000003, + "2021": 257257.4117647059, + "2022": 256515.17647058825, + "2023": 255775.05882352943, + "2024": 255037.05882352943, + "2025": 254301.17647058825, + "2026": 253567.4117647059, + "2027": 252835.76470588238, + "2028": 252106.23529411765, + "2029": 251378.82352941178, + "2030": 250653.52941176473, + "2031": 249930.35294117648, + "2032": 249209.29411764708, + "2033": 248490.35294117648, + "2034": 247773.17647058825, + "2035": 247058.4705882353, + "2036": 246345.52941176473, + "2037": 245634.70588235295, + "2038": 244926.00000000003, + "2039": 244219.4117647059, + "2040": 243514.58823529413, + "2041": 242812.23529411765, + "2042": 242111.64705882355, + "2043": 241412.82352941178, + "2044": 240716.4705882353, + "2045": 240021.8823529412, + "2046": 239329.4117647059, + "2047": 238638.70588235295, + "2048": 237950.11764705883, + "2049": 237263.64705882355, + "2050": 236578.9411764706 + }, + "energy": { + "2015": 9736389.242508184, + "2016": 8399887.322486464, + "2017": 8293086.087832095, + "2018": 10653997.03671147, + "2019": 10656353.011670548, + "2020": 8878335.16098747, + "2021": 8397333.090011962, + "2022": 10149517.897530533, + "2023": 9536379.415142596, + "2024": 8619946.052230231, + "2025": 8669026.789434336, + "2026": 8696895.750582347, + "2027": 8668465.80067993, + "2028": 8604873.146775056, + "2029": 8502440.689837256, + "2030": 8377045.922996411, + "2031": 8242229.03441356, + "2032": 8103713.709668534, + "2033": 8002356.110740367, + "2034": 7862372.080096323, + "2035": 7722506.292723809, + "2036": 7588377.526638441, + "2037": 7459545.703498803, + "2038": 7326514.466125503, + "2039": 7200720.961635922, + "2040": 7075975.199217766, + "2041": 6951539.2697329065, + "2042": 6832927.932679897, + "2043": 6724606.871915135, + "2044": 6619513.941367885, + "2045": 6514282.319464555, + "2046": 6409661.4729562765, + "2047": 6305511.821439813, + "2048": 6202906.444830489, + "2049": 6100004.126471606, + "2050": 5997972.629800428 + } + }, + "panel management": { + "stock": { + "2015": 43464.23529411764, + "2016": 43365.529411764706, + "2017": 43264.529411764706, + "2018": 43164.94117647059, + "2019": 43067.23529411764, + "2020": 42969.0, + "2021": 42876.23529411764, + "2022": 42752.529411764706, + "2023": 42629.17647058824, + "2024": 42506.17647058824, + "2025": 42383.529411764706, + "2026": 42261.23529411764, + "2027": 42139.294117647056, + "2028": 42017.705882352944, + "2029": 41896.470588235294, + "2030": 41775.58823529412, + "2031": 41655.05882352941, + "2032": 41534.882352941175, + "2033": 41415.05882352941, + "2034": 41295.529411764706, + "2035": 41176.41176470588, + "2036": 41057.58823529412, + "2037": 40939.117647058825, + "2038": 40821.0, + "2039": 40703.23529411764, + "2040": 40585.76470588235, + "2041": 40468.705882352944, + "2042": 40351.94117647059, + "2043": 40235.470588235294, + "2044": 40119.41176470588, + "2045": 40003.64705882353, + "2046": 39888.23529411764, + "2047": 39773.117647058825, + "2048": 39658.35294117647, + "2049": 39543.94117647059, + "2050": 39429.82352941176 + }, + "energy": { + "2015": 1828099.2318055902, + "2016": 1577158.3467974847, + "2017": 1557105.404154731, + "2018": 2000388.7800046427, + "2019": 2000831.1366016902, + "2020": 1666991.456817788, + "2021": 1576678.7654754783, + "2022": 1905668.0469045106, + "2023": 1790545.4936945194, + "2024": 1618476.4560859196, + "2025": 1627691.829028031, + "2026": 1632924.4902535568, + "2027": 1627586.4980798285, + "2028": 1615646.3754269232, + "2029": 1596413.7121494112, + "2030": 1572869.6578573564, + "2031": 1547556.5110311476, + "2032": 1521548.9478110832, + "2033": 1502518.0992980355, + "2034": 1476234.7726446423, + "2035": 1449973.6472846102, + "2036": 1424789.7019701428, + "2037": 1400600.307827452, + "2038": 1375622.4339164016, + "2039": 1352003.5128568842, + "2040": 1328581.3152877893, + "2041": 1305217.291784382, + "2042": 1282946.8906377878, + "2043": 1262608.5862581842, + "2044": 1242876.393880044, + "2045": 1223118.1608871347, + "2046": 1203474.606755422, + "2047": 1183919.5239431188, + "2048": 1164654.3933606537, + "2049": 1145333.5091542588, + "2050": 1126176.1299617537 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 434642.3529411765, + "2016": 433655.29411764705, + "2017": 432645.29411764705, + "2018": 431649.4117647059, + "2019": 430672.3529411765, + "2020": 429690.0, + "2021": 428762.3529411765, + "2022": 427525.29411764705, + "2023": 426291.76470588235, + "2024": 425061.76470588235, + "2025": 423835.29411764705, + "2026": 422612.3529411765, + "2027": 421392.9411764706, + "2028": 420177.0588235294, + "2029": 418964.70588235295, + "2030": 417755.8823529412, + "2031": 416550.58823529416, + "2032": 415348.8235294118, + "2033": 414150.58823529416, + "2034": 412955.29411764705, + "2035": 411764.11764705885, + "2036": 410575.8823529412, + "2037": 409391.17647058825, + "2038": 408210.0, + "2039": 407032.3529411765, + "2040": 405857.64705882355, + "2041": 404687.0588235294, + "2042": 403519.4117647059, + "2043": 402354.70588235295, + "2044": 401194.11764705885, + "2045": 400036.4705882353, + "2046": 398882.3529411765, + "2047": 397731.17647058825, + "2048": 396583.5294117647, + "2049": 395439.4117647059, + "2050": 394298.23529411765 + }, + "energy": { + "2015": 11976160.750906376, + "2016": 10332208.209630223, + "2017": 10200838.281543154, + "2018": 13104856.222702468, + "2019": 13107754.169172382, + "2020": 10920718.804481467, + "2021": 10329066.398230953, + "2022": 12484326.05327044, + "2023": 11730140.405516585, + "2024": 10602889.532696627, + "2025": 10663260.865835516, + "2026": 10697540.83866283, + "2027": 10662570.826506265, + "2028": 10584349.236677414, + "2029": 10458353.0855538, + "2030": 10304112.345213233, + "2031": 10138282.006122421, + "2032": 9967902.4378562, + "2033": 9843228.406461691, + "2034": 9671042.269301772, + "2035": 9499001.576247701, + "2036": 9334017.656239046, + "2037": 9175549.194746522, + "2038": 9011915.280366965, + "2039": 8857184.076255923, + "2040": 8703741.638150465, + "2041": 8550680.307344917, + "2042": 8404783.46570829, + "2043": 8271544.088756951, + "2044": 8142275.445251747, + "2045": 8012836.205652465, + "2046": 7884148.24500595, + "2047": 7756039.873653417, + "2048": 7629831.02419456, + "2049": 7503256.924124024, + "2050": 7377753.970682649 + } + }, + "panel replacement": { + "stock": { + "2015": 217321.17647058825, + "2016": 216827.64705882352, + "2017": 216322.64705882352, + "2018": 215824.70588235295, + "2019": 215336.17647058825, + "2020": 214845.0, + "2021": 214381.17647058825, + "2022": 213762.64705882352, + "2023": 213145.88235294117, + "2024": 212530.88235294117, + "2025": 211917.64705882352, + "2026": 211306.17647058825, + "2027": 210696.4705882353, + "2028": 210088.5294117647, + "2029": 209482.35294117648, + "2030": 208877.9411764706, + "2031": 208275.29411764708, + "2032": 207674.4117647059, + "2033": 207075.29411764708, + "2034": 206477.64705882352, + "2035": 205882.05882352943, + "2036": 205287.9411764706, + "2037": 204695.58823529413, + "2038": 204105.0, + "2039": 203516.17647058825, + "2040": 202928.82352941178, + "2041": 202343.5294117647, + "2042": 201759.70588235295, + "2043": 201177.35294117648, + "2044": 200597.05882352943, + "2045": 200018.23529411765, + "2046": 199441.17647058825, + "2047": 198865.58823529413, + "2048": 198291.76470588235, + "2049": 197719.70588235295, + "2050": 197149.11764705883 + }, + "energy": { + "2015": 6889430.7035558345, + "2016": 5943727.205696605, + "2017": 5868155.072446935, + "2018": 7538726.366839907, + "2019": 7540393.445447346, + "2020": 6282275.012950213, + "2021": 5941919.840851635, + "2022": 7181758.913689767, + "2023": 6747904.536992015, + "2024": 6099439.896666594, + "2025": 6134169.23312028, + "2026": 6153889.200330614, + "2027": 6133772.27968583, + "2028": 6088774.368096587, + "2029": 6016293.56476275, + "2030": 5927564.721325919, + "2031": 5832168.8216318665, + "2032": 5734155.923067269, + "2033": 5662435.685030184, + "2034": 5563383.535952571, + "2035": 5464415.055348464, + "2036": 5369506.068425038, + "2037": 5278345.177480147, + "2038": 5184212.797553281, + "2039": 5095201.80892572, + "2040": 5006932.198463769, + "2041": 4918881.824565852, + "2042": 4834952.909345912, + "2043": 4758305.353122877, + "2044": 4683942.009135166, + "2045": 4609480.527689811, + "2046": 4535451.228509855, + "2047": 4461755.345051387, + "2048": 4389152.184438626, + "2049": 4316338.9090127, + "2050": 4244141.823585261 + } + }, + "panel management": { + "stock": { + "2015": 86928.47058823529, + "2016": 86731.05882352941, + "2017": 86529.05882352941, + "2018": 86329.88235294117, + "2019": 86134.47058823529, + "2020": 85938.0, + "2021": 85752.47058823529, + "2022": 85505.05882352941, + "2023": 85258.35294117648, + "2024": 85012.35294117648, + "2025": 84767.05882352941, + "2026": 84522.47058823529, + "2027": 84278.58823529411, + "2028": 84035.41176470589, + "2029": 83792.94117647059, + "2030": 83551.17647058824, + "2031": 83310.11764705883, + "2032": 83069.76470588235, + "2033": 82830.11764705883, + "2034": 82591.05882352941, + "2035": 82352.82352941176, + "2036": 82115.17647058824, + "2037": 81878.23529411765, + "2038": 81642.0, + "2039": 81406.47058823529, + "2040": 81171.5294117647, + "2041": 80937.41176470589, + "2042": 80703.88235294117, + "2043": 80470.94117647059, + "2044": 80238.82352941176, + "2045": 80007.29411764706, + "2046": 79776.47058823529, + "2047": 79546.23529411765, + "2048": 79316.70588235294, + "2049": 79087.88235294117, + "2050": 78859.64705882352 + }, + "energy": { + "2015": 3037384.54553779, + "2016": 2620446.584673173, + "2017": 2587128.6460099104, + "2018": 3323643.4104576246, + "2019": 3324378.385380272, + "2020": 2769704.1825683196, + "2021": 2619649.7609174117, + "2022": 3166265.033039791, + "2023": 2974989.0574914, + "2024": 2689096.570636779, + "2025": 2704407.901044205, + "2026": 2713101.9610065566, + "2027": 2704232.8938079067, + "2028": 2684394.3952259994, + "2029": 2652439.34968345, + "2030": 2613320.9334608484, + "2031": 2571263.172245711, + "2032": 2528051.639076531, + "2033": 2496431.908508125, + "2034": 2452762.1947456566, + "2035": 2409129.3684038343, + "2036": 2367286.275335916, + "2037": 2327095.6277733305, + "2038": 2285594.9220797545, + "2039": 2246352.1148183574, + "2040": 2207436.1633857675, + "2041": 2168616.8680892317, + "2042": 2131614.6249457994, + "2043": 2097822.5581201725, + "2044": 2065037.5456130865, + "2045": 2032209.2666577238, + "2046": 1999571.5264841944, + "2047": 1967080.7812951948, + "2048": 1935071.7913668135, + "2049": 1902970.1668632757, + "2050": 1871140.2057320902 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 323265.25, + "2016": 322531.125, + "2017": 321779.9375, + "2018": 321039.25, + "2019": 320312.5625, + "2020": 319581.9375, + "2021": 318892.0, + "2022": 317971.9375, + "2023": 317054.5, + "2024": 316139.6875, + "2025": 315227.5, + "2026": 314317.9375, + "2027": 313411.0, + "2028": 312506.6875, + "2029": 311605.0, + "2030": 310705.9375, + "2031": 309809.5, + "2032": 308915.6875, + "2033": 308024.5, + "2034": 307135.5, + "2035": 306249.5625, + "2036": 305365.8125, + "2037": 304484.6875, + "2038": 303606.1875, + "2039": 302730.3125, + "2040": 301856.625, + "2041": 300986.0, + "2042": 300117.5625, + "2043": 299251.3125, + "2044": 298388.125, + "2045": 297527.125, + "2046": 296668.75, + "2047": 295812.5625, + "2048": 294959.0, + "2049": 294108.0625, + "2050": 293259.3125 + }, + "energy": { + "2015": 8745883.060473468, + "2016": 7545346.679740496, + "2017": 7449410.590320074, + "2018": 9570140.417445524, + "2019": 9572256.713432904, + "2020": 7975120.874448856, + "2021": 7543052.295449271, + "2022": 9116983.148582248, + "2023": 8566220.711576426, + "2024": 7743018.308189023, + "2025": 7787105.944520863, + "2026": 7812139.729545935, + "2027": 7786602.026495188, + "2028": 7729478.805483339, + "2029": 7637467.047565556, + "2030": 7524828.990492268, + "2031": 7403727.346673975, + "2032": 7279303.517456623, + "2033": 7188257.269670441, + "2034": 7062514.149520577, + "2035": 6936877.243471212, + "2036": 6816393.717801685, + "2037": 6700668.2643936, + "2038": 6581170.6132132895, + "2039": 6468174.383026666, + "2040": 6356119.305602733, + "2041": 6244342.541066197, + "2042": 6137797.819232049, + "2043": 6040496.519249202, + "2044": 5946094.944070196, + "2045": 5851568.786938725, + "2046": 5757591.269559455, + "2047": 5664037.0113776615, + "2048": 5571869.925320427, + "2049": 5479436.1061085565, + "2050": 5387784.517809757 + } + }, + "panel replacement": { + "stock": { + "2015": 357900.8125, + "2016": 357088.03125, + "2017": 356256.359375, + "2018": 355436.3125, + "2019": 354631.765625, + "2020": 353822.859375, + "2021": 353059.0, + "2022": 352040.359375, + "2023": 351024.625, + "2024": 350011.796875, + "2025": 349001.875, + "2026": 347994.859375, + "2027": 346990.75, + "2028": 345989.546875, + "2029": 344991.25, + "2030": 343995.859375, + "2031": 343003.375, + "2032": 342013.796875, + "2033": 341027.125, + "2034": 340042.875, + "2035": 339062.015625, + "2036": 338083.578125, + "2037": 337108.046875, + "2038": 336135.421875, + "2039": 335165.703125, + "2040": 334198.40625, + "2041": 333234.5, + "2042": 332273.015625, + "2043": 331313.953125, + "2044": 330358.28125, + "2045": 329405.03125, + "2046": 328454.6875, + "2047": 327506.765625, + "2048": 326561.75, + "2049": 325619.640625, + "2050": 324679.953125 + }, + "energy": { + "2015": 11573861.245603474, + "2016": 9985131.852033215, + "2017": 9858174.862130625, + "2018": 12664641.926559202, + "2019": 12667442.526103377, + "2020": 10553873.380144415, + "2021": 9982095.579395322, + "2022": 12064956.415559899, + "2023": 11336105.139923163, + "2024": 10246720.531419456, + "2025": 10305063.889319751, + "2026": 10338192.33985231, + "2027": 10304397.029579232, + "2028": 10228803.035316829, + "2029": 10107039.308116157, + "2030": 9957979.775244925, + "2031": 9797719.957857022, + "2032": 9633063.727599772, + "2033": 9512577.707889253, + "2034": 9346175.594444463, + "2035": 9179914.039391892, + "2036": 9020472.208436891, + "2037": 8867326.970721213, + "2038": 8709189.796421792, + "2039": 8559656.275288085, + "2040": 8411368.228329023, + "2041": 8263448.48663077, + "2042": 8122452.5667867325, + "2043": 7993688.925970644, + "2044": 7868762.634945085, + "2045": 7743671.478436925, + "2046": 7619306.364150218, + "2047": 7495501.369772346, + "2048": 7373532.08913343, + "2049": 7251209.827268947, + "2050": 7129922.730405791 + } + }, + "panel management": { + "stock": { + "2015": 57725.9375, + "2016": 57594.84375, + "2017": 57460.703125, + "2018": 57328.4375, + "2019": 57198.671875, + "2020": 57068.203125, + "2021": 56945.0, + "2022": 56780.703125, + "2023": 56616.875, + "2024": 56453.515625, + "2025": 56290.625, + "2026": 56128.203125, + "2027": 55966.25, + "2028": 55804.765625, + "2029": 55643.75, + "2030": 55483.203125, + "2031": 55323.125, + "2032": 55163.515625, + "2033": 55004.375, + "2034": 54845.625, + "2035": 54687.421875, + "2036": 54529.609375, + "2037": 54372.265625, + "2038": 54215.390625, + "2039": 54058.984375, + "2040": 53902.96875, + "2041": 53747.5, + "2042": 53592.421875, + "2043": 53437.734375, + "2044": 53283.59375, + "2045": 53129.84375, + "2046": 52976.5625, + "2047": 52823.671875, + "2048": 52671.25, + "2049": 52519.296875, + "2050": 52367.734375 + }, + "energy": { + "2015": 1583231.6939230568, + "2016": 1365903.4682262884, + "2017": 1348536.5475493013, + "2018": 1732443.6559952733, + "2019": 1732826.760463716, + "2020": 1443703.7454067268, + "2021": 1365488.125155407, + "2022": 1650410.4358578536, + "2023": 1550708.1485004106, + "2024": 1401687.1603915195, + "2025": 1409668.1661593858, + "2026": 1414199.9306017526, + "2027": 1409576.9439255793, + "2028": 1399236.1591998304, + "2029": 1382579.6443182875, + "2030": 1362189.234262806, + "2031": 1340266.695469002, + "2032": 1317742.7549436048, + "2033": 1301261.0224403061, + "2034": 1278498.256034959, + "2035": 1255754.7171368962, + "2036": 1233944.073761422, + "2037": 1212994.7648851862, + "2038": 1191362.590364917, + "2039": 1170907.341685248, + "2040": 1150622.4660682434, + "2041": 1130387.972303032, + "2042": 1111100.6139812176, + "2043": 1093486.554780154, + "2044": 1076397.4209847187, + "2045": 1059285.7346243486, + "2046": 1042273.3662903259, + "2047": 1025337.6188499916, + "2048": 1008652.9855461422, + "2049": 991920.0666224967, + "2050": 975328.751784451 + } + } } }, "NGHP": { - "stock": { - "2015": 12424.0, - "2016": 12388.0, - "2017": 12352.0, - "2018": 12317.0, - "2019": 12281.0, - "2020": 12246.0, - "2021": 12210.0, - "2022": 12175.0, - "2023": 12140.0, - "2024": 12105.0, - "2025": 12070.0, - "2026": 12035.0, - "2027": 12001.0, - "2028": 11966.0, - "2029": 11931.0, - "2030": 11897.0, - "2031": 11863.0, - "2032": 11828.0, - "2033": 11794.0, - "2034": 11760.0, - "2035": 11726.0, - "2036": 11692.0, - "2037": 11659.0, - "2038": 11625.0, - "2039": 11591.0, - "2040": 11558.0, - "2041": 11525.0, - "2042": 11491.0, - "2043": 11458.0, - "2044": 11425.0, - "2045": 11392.0, - "2046": 11359.0, - "2047": 11327.0, - "2048": 11294.0, - "2049": 11261.0, - "2050": 11229.0 - }, - "energy": { - "2015": 90272, - "2016": 77886, - "2017": 76886, - "2018": 98762, - "2019": 98762, - "2020": 82317, - "2021": 77911, - "2022": 94326, - "2023": 88793, - "2024": 80357, - "2025": 80900, - "2026": 81235, - "2027": 81038, - "2028": 80511, - "2029": 79621, - "2030": 78522, - "2031": 77340, - "2032": 76122, - "2033": 74971, - "2034": 73675, - "2035": 72348, - "2036": 71051, - "2037": 69773, - "2038": 68433, - "2039": 67140, - "2040": 65837, - "2041": 64523, - "2042": 63258, - "2043": 62094, - "2044": 60973, - "2045": 59872, - "2046": 58798, - "2047": 57765, - "2048": 56778, - "2049": 55818, - "2050": 54892 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 7308.235294117648, + "2016": 7287.058823529412, + "2017": 7265.882352941177, + "2018": 7245.2941176470595, + "2019": 7224.117647058823, + "2020": 7203.529411764706, + "2021": 7182.352941176471, + "2022": 7161.764705882353, + "2023": 7141.176470588235, + "2024": 7120.588235294118, + "2025": 7100.0, + "2026": 7079.411764705883, + "2027": 7059.411764705883, + "2028": 7038.823529411765, + "2029": 7018.235294117647, + "2030": 6998.235294117647, + "2031": 6978.235294117647, + "2032": 6957.64705882353, + "2033": 6937.64705882353, + "2034": 6917.64705882353, + "2035": 6897.64705882353, + "2036": 6877.64705882353, + "2037": 6858.235294117647, + "2038": 6838.235294117647, + "2039": 6818.235294117647, + "2040": 6798.823529411765, + "2041": 6779.411764705883, + "2042": 6759.411764705883, + "2043": 6740.0, + "2044": 6720.588235294118, + "2045": 6701.176470588235, + "2046": 6681.764705882353, + "2047": 6662.941176470588, + "2048": 6643.529411764706, + "2049": 6624.117647058823, + "2050": 6605.2941176470595 + }, + "energy": { + "2015": 42609.54976706119, + "2016": 36763.197815018255, + "2017": 36291.1849010797, + "2018": 46616.93940639952, + "2019": 46616.93940639952, + "2020": 38854.68703667999, + "2021": 36774.99813786672, + "2022": 44523.09012016809, + "2023": 41911.44266734607, + "2024": 37929.541725360425, + "2025": 38185.84473762906, + "2026": 38343.969063798475, + "2027": 38250.98251975258, + "2028": 38002.23171410696, + "2029": 37582.14022070164, + "2030": 37063.398028283176, + "2031": 36505.47876400781, + "2032": 35930.567034830645, + "2033": 35387.28017088737, + "2034": 34775.551434423, + "2035": 34149.19029762654, + "2036": 33536.98954824823, + "2037": 32933.757044234764, + "2038": 32301.2597395571, + "2039": 31690.947041834548, + "2040": 31075.91421497261, + "2041": 30455.68924605735, + "2042": 29858.59290992508, + "2043": 29309.1698781006, + "2044": 28780.043401575484, + "2045": 28260.357183329135, + "2046": 27753.415313759127, + "2047": 27265.8259736606, + "2048": 26799.949227603247, + "2049": 26346.816830222233, + "2050": 25909.732871915134 + } + }, + "panel replacement": { + "stock": { + "2015": 4384.941176470588, + "2016": 4372.235294117648, + "2017": 4359.529411764706, + "2018": 4347.176470588235, + "2019": 4334.470588235295, + "2020": 4322.117647058823, + "2021": 4309.411764705883, + "2022": 4297.058823529412, + "2023": 4284.705882352941, + "2024": 4272.352941176471, + "2025": 4260.0, + "2026": 4247.64705882353, + "2027": 4235.64705882353, + "2028": 4223.2941176470595, + "2029": 4210.941176470588, + "2030": 4198.941176470588, + "2031": 4186.941176470588, + "2032": 4174.588235294118, + "2033": 4162.588235294118, + "2034": 4150.588235294118, + "2035": 4138.588235294118, + "2036": 4126.588235294118, + "2037": 4114.941176470588, + "2038": 4102.941176470588, + "2039": 4090.9411764705883, + "2040": 4079.294117647059, + "2041": 4067.6470588235297, + "2042": 4055.6470588235297, + "2043": 4044.0000000000005, + "2044": 4032.3529411764707, + "2045": 4020.7058823529414, + "2046": 4009.058823529412, + "2047": 3997.764705882353, + "2048": 3986.117647058824, + "2049": 3974.4705882352946, + "2050": 3963.1764705882356 + }, + "energy": { + "2015": 40128.03235960715, + "2016": 34622.16333259884, + "2017": 34177.63975541425, + "2018": 43902.0375299043, + "2019": 43902.0375299043, + "2020": 36591.84730310375, + "2021": 34633.27642202845, + "2022": 41930.13094151347, + "2023": 39470.58198895114, + "2024": 35720.58109182196, + "2025": 35961.95739423319, + "2026": 36110.872792590024, + "2027": 36023.30164788466, + "2028": 35789.03772270838, + "2029": 35393.4117390141, + "2030": 34904.88032768824, + "2031": 34379.453459456054, + "2032": 33838.02374244523, + "2033": 33326.37710510576, + "2034": 32750.27454907454, + "2035": 32160.39176215059, + "2036": 31583.844682542178, + "2037": 31015.743550900275, + "2038": 30420.08195747293, + "2039": 29845.312972173255, + "2040": 29266.098751101737, + "2041": 28681.994770681187, + "2042": 28119.67244554268, + "2043": 27602.247001699823, + "2044": 27103.9360716759, + "2045": 26614.51561319567, + "2046": 26137.09729129942, + "2047": 25677.90443606774, + "2048": 25239.159665386553, + "2049": 24812.417031289348, + "2050": 24400.78819881642 + } + }, + "panel management": { + "stock": { + "2015": 730.8235294117646, + "2016": 728.7058823529412, + "2017": 726.5882352941177, + "2018": 724.5294117647059, + "2019": 722.4117647058823, + "2020": 720.3529411764706, + "2021": 718.2352941176471, + "2022": 716.1764705882352, + "2023": 714.1176470588235, + "2024": 712.0588235294117, + "2025": 710.0, + "2026": 707.9411764705882, + "2027": 705.9411764705882, + "2028": 703.8823529411765, + "2029": 701.8235294117648, + "2030": 699.8235294117648, + "2031": 697.8235294117648, + "2032": 695.7647058823529, + "2033": 693.7647058823529, + "2034": 691.7647058823529, + "2035": 689.7647058823529, + "2036": 687.7647058823529, + "2037": 685.8235294117648, + "2038": 683.8235294117648, + "2039": 681.8235294117648, + "2040": 679.8823529411765, + "2041": 677.9411764705882, + "2042": 675.9411764705882, + "2043": 674.0, + "2044": 672.0588235294117, + "2045": 670.1176470588235, + "2046": 668.1764705882352, + "2047": 666.2941176470588, + "2048": 664.3529411764706, + "2049": 662.4117647058823, + "2050": 660.5294117647059 + }, + "energy": { + "2015": 7534.417873331654, + "2016": 6500.6388523829, + "2017": 6417.175343506043, + "2018": 8243.023063696171, + "2019": 8243.023063696171, + "2020": 6870.465660216254, + "2021": 6502.725440104821, + "2022": 7872.778938318433, + "2023": 7410.975343702782, + "2024": 6706.877182817614, + "2025": 6752.197868137748, + "2026": 6780.158143611495, + "2027": 6763.715832362754, + "2028": 6719.73056318465, + "2029": 6645.448040284247, + "2030": 6553.721644028581, + "2031": 6455.067776536136, + "2032": 6353.409222724124, + "2033": 6257.342724006861, + "2034": 6149.174016502455, + "2035": 6038.417940222865, + "2036": 5930.165769209581, + "2037": 5823.499404864958, + "2038": 5711.658302969969, + "2039": 5603.7399859921925, + "2040": 5494.987033925648, + "2041": 5385.315983261457, + "2042": 5279.734644532233, + "2043": 5182.583120199572, + "2044": 5089.020526748614, + "2045": 4997.127203475195, + "2046": 4907.48739494145, + "2047": 4821.269590271656, + "2048": 4738.8911070101985, + "2049": 4658.766138488415, + "2050": 4581.478929268445 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 7308.235294117648, + "2016": 7287.058823529412, + "2017": 7265.882352941177, + "2018": 7245.2941176470595, + "2019": 7224.117647058823, + "2020": 7203.529411764706, + "2021": 7182.352941176471, + "2022": 7161.764705882353, + "2023": 7141.176470588235, + "2024": 7120.588235294118, + "2025": 7100.0, + "2026": 7079.411764705883, + "2027": 7059.411764705883, + "2028": 7038.823529411765, + "2029": 7018.235294117647, + "2030": 6998.235294117647, + "2031": 6978.235294117647, + "2032": 6957.64705882353, + "2033": 6937.64705882353, + "2034": 6917.64705882353, + "2035": 6897.64705882353, + "2036": 6877.64705882353, + "2037": 6858.235294117647, + "2038": 6838.235294117647, + "2039": 6818.235294117647, + "2040": 6798.823529411765, + "2041": 6779.411764705883, + "2042": 6759.411764705883, + "2043": 6740.0, + "2044": 6720.588235294118, + "2045": 6701.176470588235, + "2046": 6681.764705882353, + "2047": 6662.941176470588, + "2048": 6643.529411764706, + "2049": 6624.117647058823, + "2050": 6605.2941176470595 + }, + "energy": { + "2015": 49359.13655321635, + "2016": 42586.69033126339, + "2017": 42039.90797844949, + "2018": 54001.318728606355, + "2019": 54001.318728606355, + "2020": 45009.48293658178, + "2021": 42600.35989008373, + "2022": 51575.7922115239, + "2023": 48550.445453404594, + "2024": 43937.78952506653, + "2025": 44234.692342644485, + "2026": 44417.86443083714, + "2027": 44310.1483073328, + "2028": 44021.99400739987, + "2029": 43535.357713395504, + "2030": 42934.443907653025, + "2031": 42288.147166627, + "2032": 41622.16626089967, + "2033": 40992.81977281087, + "2034": 40284.189843564054, + "2035": 39558.60966138001, + "2036": 38849.432949780385, + "2037": 38150.64510288422, + "2038": 37417.9567501136, + "2039": 36710.96716792522, + "2040": 35998.50976220871, + "2041": 35280.03775061125, + "2042": 34588.358074301665, + "2043": 33951.903415626286, + "2044": 33338.960398121904, + "2045": 32736.9530276738, + "2046": 32149.708780751673, + "2047": 31584.882610294913, + "2048": 31045.208428067595, + "2049": 30520.29736936625, + "2050": 30013.976910660578 + } + }, + "panel replacement": { + "stock": { + "2015": 3654.117647058824, + "2016": 3643.529411764706, + "2017": 3632.9411764705883, + "2018": 3622.6470588235297, + "2019": 3612.0588235294117, + "2020": 3601.764705882353, + "2021": 3591.1764705882356, + "2022": 3580.8823529411766, + "2023": 3570.5882352941176, + "2024": 3560.294117647059, + "2025": 3550.0, + "2026": 3539.7058823529414, + "2027": 3529.7058823529414, + "2028": 3519.4117647058824, + "2029": 3509.1176470588234, + "2030": 3499.1176470588234, + "2031": 3489.1176470588234, + "2032": 3478.823529411765, + "2033": 3468.823529411765, + "2034": 3458.823529411765, + "2035": 3448.823529411765, + "2036": 3438.823529411765, + "2037": 3429.1176470588234, + "2038": 3419.1176470588234, + "2039": 3409.1176470588234, + "2040": 3399.4117647058824, + "2041": 3389.7058823529414, + "2042": 3379.7058823529414, + "2043": 3370.0, + "2044": 3360.294117647059, + "2045": 3350.5882352941176, + "2046": 3340.8823529411766, + "2047": 3331.470588235294, + "2048": 3321.764705882353, + "2049": 3312.0588235294117, + "2050": 3302.6470588235297 + }, + "energy": { + "2015": 28394.437745418352, + "2016": 24498.506494147176, + "2017": 24183.963360668153, + "2018": 31064.908948655255, + "2019": 31064.908948655255, + "2020": 25892.247118592724, + "2021": 24506.37007248415, + "2022": 29669.59560854231, + "2023": 27929.228451002877, + "2024": 25275.74257697384, + "2025": 25446.53949845295, + "2026": 25551.911448168423, + "2027": 25489.946450873053, + "2028": 25324.182219529608, + "2029": 25044.238830733277, + "2030": 24698.555927039833, + "2031": 24326.765943267626, + "2032": 23943.652406690177, + "2033": 23581.613260055823, + "2034": 23173.96535906701, + "2035": 22756.566620940346, + "2036": 22348.60417681805, + "2037": 21946.61805223186, + "2038": 21525.13025336997, + "2039": 21118.425981781595, + "2040": 20708.57627885843, + "2041": 20295.266601466992, + "2042": 19897.36953761603, + "2043": 19531.241330246445, + "2044": 19178.63847761646, + "2045": 18832.326487656057, + "2046": 18494.507162299586, + "2047": 18169.584105415754, + "2048": 17859.13003267196, + "2049": 17557.168624532096, + "2050": 17265.901682930522 + } + }, + "panel management": { + "stock": { + "2015": 1461.6470588235293, + "2016": 1457.4117647058824, + "2017": 1453.1764705882354, + "2018": 1449.0588235294117, + "2019": 1444.8235294117646, + "2020": 1440.7058823529412, + "2021": 1436.4705882352941, + "2022": 1432.3529411764705, + "2023": 1428.235294117647, + "2024": 1424.1176470588234, + "2025": 1420.0, + "2026": 1415.8823529411764, + "2027": 1411.8823529411764, + "2028": 1407.764705882353, + "2029": 1403.6470588235295, + "2030": 1399.6470588235295, + "2031": 1395.6470588235295, + "2032": 1391.5294117647059, + "2033": 1387.5294117647059, + "2034": 1383.5294117647059, + "2035": 1379.5294117647059, + "2036": 1375.5294117647059, + "2037": 1371.6470588235295, + "2038": 1367.6470588235295, + "2039": 1363.6470588235295, + "2040": 1359.764705882353, + "2041": 1355.8823529411764, + "2042": 1351.8823529411764, + "2043": 1348.0, + "2044": 1344.1176470588234, + "2045": 1340.235294117647, + "2046": 1336.3529411764705, + "2047": 1332.5882352941176, + "2048": 1328.7058823529412, + "2049": 1324.8235294117646, + "2050": 1321.0588235294117 + }, + "energy": { + "2015": 12518.4257013653, + "2016": 10800.803174589439, + "2017": 10662.128660882361, + "2018": 13695.772322738389, + "2019": 13695.772322738389, + "2020": 11415.269944825499, + "2021": 10804.270037432116, + "2022": 13080.612179933793, + "2023": 12313.326095592533, + "2024": 11143.467897959626, + "2025": 11218.76815890257, + "2026": 11265.22412099444, + "2027": 11237.905241794148, + "2028": 11164.823773070517, + "2029": 11041.403455871217, + "2030": 10889.00016530714, + "2031": 10725.086890105375, + "2032": 10556.181332410153, + "2033": 10396.566967133307, + "2034": 10216.844797368934, + "2035": 10032.823717679643, + "2036": 9852.962873401564, + "2037": 9675.736844883919, + "2038": 9489.912996516436, + "2039": 9310.606850293183, + "2040": 9129.913958932862, + "2041": 8947.695647921762, + "2042": 8772.272388082309, + "2043": 8610.855254127271, + "2044": 8455.401124261636, + "2045": 8302.720484670144, + "2046": 8153.7840569487435, + "2047": 8010.533284289332, + "2048": 7873.661539260446, + "2049": 7740.534006101652, + "2050": 7612.121406408898 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 5435.5, + "2016": 5419.75, + "2017": 5404.0, + "2018": 5388.6875, + "2019": 5372.9375, + "2020": 5357.625, + "2021": 5341.875, + "2022": 5326.5625, + "2023": 5311.25, + "2024": 5295.9375, + "2025": 5280.625, + "2026": 5265.3125, + "2027": 5250.4375, + "2028": 5235.125, + "2029": 5219.8125, + "2030": 5204.9375, + "2031": 5190.0625, + "2032": 5174.75, + "2033": 5159.875, + "2034": 5145.0, + "2035": 5130.125, + "2036": 5115.25, + "2037": 5100.8125, + "2038": 5085.9375, + "2039": 5071.0625, + "2040": 5056.625, + "2041": 5042.1875, + "2042": 5027.3125, + "2043": 5012.875, + "2044": 4998.4375, + "2045": 4984.0, + "2046": 4969.5625, + "2047": 4955.5625, + "2048": 4941.125, + "2049": 4926.6875, + "2050": 4912.6875 + }, + "energy": { + "2015": 36045.71157978993, + "2016": 31099.967787392754, + "2017": 30700.666657698162, + "2018": 39435.77817089699, + "2019": 39435.77817089699, + "2020": 32869.271093069474, + "2021": 31109.950315635117, + "2022": 37664.478359571796, + "2023": 35455.14520897163, + "2024": 32086.640878868082, + "2025": 32303.461392292244, + "2026": 32437.22727073993, + "2027": 32358.5649481901, + "2028": 32148.13325284105, + "2029": 31792.755247412864, + "2030": 31353.92330587851, + "2031": 30881.949370579507, + "2032": 30395.600594611496, + "2033": 29936.004994333027, + "2034": 29418.51073024884, + "2035": 28888.63813114412, + "2036": 28370.744565930236, + "2037": 27860.43772218055, + "2038": 27325.374208389803, + "2039": 26809.0778476947, + "2040": 26288.78847570265, + "2041": 25764.10679128396, + "2042": 25258.990862220307, + "2043": 24794.204347255803, + "2044": 24346.58778086817, + "2045": 23906.957237074428, + "2046": 23478.10782378244, + "2047": 23065.629756807928, + "2048": 22671.51954179937, + "2049": 22288.190457292563, + "2050": 21918.437611195375 + } + }, + "panel replacement": { + "stock": { + "2015": 6017.875, + "2016": 6000.4375, + "2017": 5983.0, + "2018": 5966.046875, + "2019": 5948.609375, + "2020": 5931.65625, + "2021": 5914.21875, + "2022": 5897.265625, + "2023": 5880.3125, + "2024": 5863.359375, + "2025": 5846.40625, + "2026": 5829.453125, + "2027": 5812.984375, + "2028": 5796.03125, + "2029": 5779.078125, + "2030": 5762.609375, + "2031": 5746.140625, + "2032": 5729.1875, + "2033": 5712.71875, + "2034": 5696.25, + "2035": 5679.78125, + "2036": 5663.3125, + "2037": 5647.328125, + "2038": 5630.859375, + "2039": 5614.390625, + "2040": 5598.40625, + "2041": 5582.421875, + "2042": 5565.953125, + "2043": 5549.96875, + "2044": 5533.984375, + "2045": 5518.0, + "2046": 5502.015625, + "2047": 5486.515625, + "2048": 5470.53125, + "2049": 5454.546875, + "2050": 5439.046875 + }, + "energy": { + "2015": 47701.07963242606, + "2016": 41156.13133918752, + "2017": 40627.716330852425, + "2018": 52187.32305319105, + "2019": 52187.32305319105, + "2020": 43497.538241120346, + "2021": 41169.3417143959, + "2022": 49843.27407621655, + "2023": 46919.55383509845, + "2024": 42461.844824783555, + "2025": 42748.77417430951, + "2026": 42925.79320210177, + "2027": 42821.69544545976, + "2028": 42543.22073606716, + "2029": 42072.93137864892, + "2030": 41492.20328448865, + "2031": 40867.61674463656, + "2032": 40224.00726448441, + "2033": 39615.80158989071, + "2034": 38930.97573908842, + "2035": 38229.769023027744, + "2036": 37544.41475721712, + "2037": 36869.100376564864, + "2038": 36161.024265395834, + "2039": 35477.78365961855, + "2040": 34789.25890375792, + "2041": 34094.9215828056, + "2042": 33426.476597261695, + "2043": 32811.40152755964, + "2044": 32219.048303215994, + "2045": 31637.26337903905, + "2046": 31069.745660087152, + "2047": 30523.892956476993, + "2048": 30002.34734325025, + "2049": 29495.068935248557, + "2050": 29005.756637530256 + } + }, + "panel management": { + "stock": { + "2015": 970.625, + "2016": 967.8125, + "2017": 965.0, + "2018": 962.265625, + "2019": 959.453125, + "2020": 956.71875, + "2021": 953.90625, + "2022": 951.171875, + "2023": 948.4375, + "2024": 945.703125, + "2025": 942.96875, + "2026": 940.234375, + "2027": 937.578125, + "2028": 934.84375, + "2029": 932.109375, + "2030": 929.453125, + "2031": 926.796875, + "2032": 924.0625, + "2033": 921.40625, + "2034": 918.75, + "2035": 916.09375, + "2036": 913.4375, + "2037": 910.859375, + "2038": 908.203125, + "2039": 905.546875, + "2040": 902.96875, + "2041": 900.390625, + "2042": 897.734375, + "2043": 895.15625, + "2044": 892.578125, + "2045": 890.0, + "2046": 887.421875, + "2047": 884.921875, + "2048": 882.34375, + "2049": 879.765625, + "2050": 877.265625 + }, + "energy": { + "2015": 6525.208787784007, + "2016": 5629.900873419721, + "2017": 5557.61701144941, + "2018": 7138.898775911955, + "2019": 7138.898775911955, + "2020": 5950.190665810174, + "2021": 5631.707969968979, + "2022": 6818.2475642116515, + "2023": 6418.300955929915, + "2024": 5808.514296348363, + "2025": 5847.7644333982425, + "2026": 5871.979527158297, + "2027": 5857.739606350146, + "2028": 5819.646011091791, + "2029": 5755.313373938213, + "2030": 5675.87340963284, + "2031": 5590.433884783932, + "2032": 5502.392140904091, + "2033": 5419.193415776263, + "2034": 5325.513530662738, + "2035": 5229.592845828134, + "2036": 5135.840676852639, + "2037": 5043.46190125458, + "2038": 4946.601526214362, + "2039": 4853.138492686749, + "2040": 4758.952620539432, + "2041": 4663.9716259104425, + "2042": 4572.532540517997, + "2043": 4488.3941251845545, + "2044": 4407.363915915835, + "2045": 4327.779383886521, + "2046": 4250.146516130406, + "2047": 4175.477286715073, + "2048": 4104.133114950376, + "2049": 4034.740607458876, + "2050": 3967.805751274367 + } + } } } } @@ -254861,11 +263319,11 @@ "2019": 179041.61937144405, "2020": 138834.63730293614, "2021": 114602.00423835732, - "2022": 97449.91829814223, + "2022": 97449.91829814225, "2023": 60118.034548831456, "2024": 31585.807521683368, "2025": 13359.700485612631, - "2026": 3301.520195507671, + "2026": 3301.52019550767, "2027": 0.0, "2028": 0.0, "2029": 0.0, @@ -254937,13 +263395,13 @@ "2017": 74769.01230118681, "2018": 72309.35992621296, "2019": 72954.60591573855, - "2020": 70775.96556849236, + "2020": 70775.96556849238, "2021": 70309.71374724667, - "2022": 69779.33761465749, + "2022": 69779.3376146575, "2023": 73894.31153590677, "2024": 76718.22692453553, "2025": 78224.6802401072, - "2026": 76522.2511392436, + "2026": 76522.25113924358, "2027": 73660.5379575089, "2028": 70962.72985873107, "2029": 68535.44250495054, @@ -255015,13 +263473,13 @@ "2017": 32164.822139952597, "2018": 44018.02530585732, "2019": 59544.774712817445, - "2020": 78296.39712857147, + "2020": 78296.39712857148, "2021": 90710.28201439598, - "2022": 102218.74408720025, + "2022": 102218.74408720026, "2023": 122532.65391526176, "2024": 139517.9655537811, "2025": 151305.61927428015, - "2026": 160661.22866524875, + "2026": 160661.22866524872, "2027": 166626.46204249113, "2028": 170479.2701412689, "2029": 173895.55749504946, @@ -255096,7 +263554,7 @@ "2020": 122962.23578925984, "2021": 89294.91520576019, "2022": 52687.39213289103, - "2023": 17182.108508540925, + "2023": 17182.10850854093, "2024": 3207.696441438374, "2025": 0.0, "2026": 0.0, @@ -255252,7 +263710,7 @@ "2020": 26004.212602867698, "2021": 15705.504923446018, "2022": 6326.387567951661, - "2023": 1469.4278561776841, + "2023": 1469.4278561776846, "2024": 139.88903142528085, "2025": 0.0, "2026": 0.0, @@ -255330,7 +263788,7 @@ "2020": 21680.62928744868, "2021": 32318.041795289042, "2022": 46796.153038730234, - "2023": 64039.20732363311, + "2023": 64039.20732363313, "2024": 73213.80686804329, "2025": 76972.36360389837, "2026": 79203.88336332377, @@ -258434,237 +266892,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 301896.0, - "2016": 301997.0, - "2017": 302851.0, - "2018": 303837.0, - "2019": 304646.0, - "2020": 305371.0, - "2021": 306772.0, - "2022": 308004.0, - "2023": 309264.0, - "2024": 310359.0, - "2025": 311385.0, - "2026": 312688.0, - "2027": 314161.0, - "2028": 315717.0, - "2029": 317182.0, - "2030": 318265.0, - "2031": 319100.0, - "2032": 319916.0, - "2033": 320794.0, - "2034": 321596.0, - "2035": 322229.0, - "2036": 322856.0, - "2037": 323305.0, - "2038": 323559.0, - "2039": 323702.0, - "2040": 323923.0, - "2041": 324157.0, - "2042": 324359.0, - "2043": 324493.0, - "2044": 324534.0, - "2045": 324479.0, - "2046": 324294.0, - "2047": 324061.0, - "2048": 323756.0, - "2049": 323356.0, - "2050": 322900.0 - }, - "energy": { - "2015": 17455626, - "2016": 14942651, - "2017": 14690227, - "2018": 18786188, - "2019": 18691216, - "2020": 15502143, - "2021": 14636679, - "2022": 17691592, - "2023": 16644252, - "2024": 15013890, - "2025": 15064542, - "2026": 15091631, - "2027": 15041154, - "2028": 14945593, - "2029": 14792273, - "2030": 14596329, - "2031": 14385454, - "2032": 14178169, - "2033": 13990447, - "2034": 13806980, - "2035": 13625128, - "2036": 13461087, - "2037": 13303287, - "2038": 13135029, - "2039": 12978692, - "2040": 12830405, - "2041": 12686170, - "2042": 12549055, - "2043": 12425578, - "2044": 12302569, - "2045": 12174794, - "2046": 12042453, - "2047": 11911088, - "2048": 11780918, - "2049": 11648181, - "2050": 11516760 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 177585.88235294117, + "2016": 177645.29411764708, + "2017": 178147.64705882352, + "2018": 178727.64705882352, + "2019": 179203.5294117647, + "2020": 179630.0, + "2021": 180454.11764705883, + "2022": 181178.82352941178, + "2023": 181920.0, + "2024": 182564.11764705883, + "2025": 183167.64705882352, + "2026": 183934.11764705883, + "2027": 184800.58823529413, + "2028": 185715.88235294117, + "2029": 186577.64705882352, + "2030": 187214.70588235295, + "2031": 187705.88235294117, + "2032": 188185.88235294117, + "2033": 188702.35294117648, + "2034": 189174.11764705883, + "2035": 189546.4705882353, + "2036": 189915.29411764708, + "2037": 190179.4117647059, + "2038": 190328.82352941178, + "2039": 190412.9411764706, + "2040": 190542.9411764706, + "2041": 190680.58823529413, + "2042": 190799.4117647059, + "2043": 190878.23529411765, + "2044": 190902.35294117648, + "2045": 190870.0, + "2046": 190761.17647058825, + "2047": 190624.11764705883, + "2048": 190444.70588235295, + "2049": 190209.4117647059, + "2050": 189941.17647058825 + }, + "energy": { + "2015": 8239280.892881595, + "2016": 7053124.240476855, + "2017": 6933976.852688829, + "2018": 8867323.339677505, + "2019": 8822495.329214932, + "2020": 7317211.6897221645, + "2021": 6908701.505173248, + "2022": 8350659.892132019, + "2023": 7856301.886847613, + "2024": 7086749.968452924, + "2025": 7110658.36656974, + "2026": 7123444.724395421, + "2027": 7099618.928538545, + "2028": 7054512.902469662, + "2029": 6982143.882504603, + "2030": 6889655.7840958275, + "2031": 6790120.060869034, + "2032": 6692278.864003281, + "2033": 6603671.655772908, + "2034": 6517072.862491343, + "2035": 6431236.370065789, + "2036": 6353806.899650395, + "2037": 6279323.261830891, + "2038": 6199903.312957417, + "2039": 6126110.230031006, + "2040": 6056116.8510618, + "2041": 5988036.068419872, + "2042": 5923316.017725187, + "2043": 5865033.279150796, + "2044": 5806971.442620128, + "2045": 5746659.99254163, + "2046": 5684193.331498087, + "2047": 5622187.355058549, + "2048": 5560745.434051167, + "2049": 5498091.855893706, + "2050": 5436059.446730987 + } + }, + "panel replacement": { + "stock": { + "2015": 106551.52941176471, + "2016": 106587.17647058824, + "2017": 106888.58823529413, + "2018": 107236.58823529413, + "2019": 107522.11764705883, + "2020": 107778.0, + "2021": 108272.4705882353, + "2022": 108707.29411764706, + "2023": 109152.0, + "2024": 109538.4705882353, + "2025": 109900.58823529413, + "2026": 110360.4705882353, + "2027": 110880.35294117648, + "2028": 111429.52941176471, + "2029": 111946.58823529413, + "2030": 112328.82352941178, + "2031": 112623.52941176471, + "2032": 112911.52941176471, + "2033": 113221.41176470589, + "2034": 113504.4705882353, + "2035": 113727.88235294119, + "2036": 113949.17647058824, + "2037": 114107.64705882354, + "2038": 114197.29411764706, + "2039": 114247.76470588236, + "2040": 114325.76470588236, + "2041": 114408.35294117648, + "2042": 114479.64705882354, + "2043": 114526.9411764706, + "2044": 114541.41176470589, + "2045": 114522.00000000001, + "2046": 114456.70588235295, + "2047": 114374.4705882353, + "2048": 114266.82352941178, + "2049": 114125.64705882354, + "2050": 113964.70588235295 + }, + "energy": { + "2015": 7759437.311516305, + "2016": 6642360.675140864, + "2017": 6530152.255693622, + "2018": 8350903.491422186, + "2019": 8308686.19824981, + "2020": 6891068.060387025, + "2021": 6506348.907182542, + "2022": 7864329.761930244, + "2023": 7398762.438601737, + "2024": 6674028.090255917, + "2025": 6696544.098487471, + "2026": 6708585.797669824, + "2027": 6686147.581064278, + "2028": 6643668.463504941, + "2029": 6575514.108651001, + "2030": 6488412.380843144, + "2031": 6394673.471504344, + "2032": 6302530.401807636, + "2033": 6219083.546851391, + "2034": 6137528.139716066, + "2035": 6056690.638157894, + "2036": 5983770.546032958, + "2037": 5913624.725553229, + "2038": 5838830.077503305, + "2039": 5769334.595016998, + "2040": 5703417.527327027, + "2041": 5639301.669171807, + "2042": 5578350.818886143, + "2043": 5523462.381146122, + "2044": 5468781.980440223, + "2045": 5411982.980365462, + "2046": 5353154.285637276, + "2047": 5294759.445920423, + "2048": 5236895.811878305, + "2049": 5177891.085813554, + "2050": 5119471.352776378 + } + }, + "panel management": { + "stock": { + "2015": 17758.58823529412, + "2016": 17764.529411764706, + "2017": 17814.764705882353, + "2018": 17872.764705882353, + "2019": 17920.352941176472, + "2020": 17963.0, + "2021": 18045.41176470588, + "2022": 18117.882352941175, + "2023": 18192.0, + "2024": 18256.41176470588, + "2025": 18316.764705882353, + "2026": 18393.41176470588, + "2027": 18480.058823529413, + "2028": 18571.58823529412, + "2029": 18657.764705882353, + "2030": 18721.470588235294, + "2031": 18770.58823529412, + "2032": 18818.58823529412, + "2033": 18870.235294117647, + "2034": 18917.41176470588, + "2035": 18954.647058823528, + "2036": 18991.529411764706, + "2037": 19017.941176470587, + "2038": 19032.882352941175, + "2039": 19041.29411764706, + "2040": 19054.29411764706, + "2041": 19068.058823529413, + "2042": 19079.941176470587, + "2043": 19087.823529411766, + "2044": 19090.235294117647, + "2045": 19087.0, + "2046": 19076.11764705882, + "2047": 19062.41176470588, + "2048": 19044.470588235294, + "2049": 19020.941176470587, + "2050": 18994.11764705882 + }, + "energy": { + "2015": 1456907.7956020995, + "2016": 1247166.084382279, + "2017": 1226097.8916175473, + "2018": 1567961.1689003082, + "2019": 1560034.4725352554, + "2020": 1293863.2498908096, + "2021": 1221628.5876442094, + "2022": 1476602.3459377359, + "2023": 1389187.6745506483, + "2024": 1253111.9412911576, + "2025": 1257339.534942788, + "2026": 1259600.4779347533, + "2027": 1255387.4903971762, + "2028": 1247411.634025395, + "2029": 1234615.0088443952, + "2030": 1218260.8350610281, + "2031": 1200660.467626621, + "2032": 1183359.7341890817, + "2033": 1167691.7973757002, + "2034": 1152378.99779259, + "2035": 1137200.9917763157, + "2036": 1123509.5543166471, + "2037": 1110339.012615879, + "2038": 1096295.6095392767, + "2039": 1083247.1749519955, + "2040": 1070870.621611173, + "2041": 1058832.2624083196, + "2042": 1047388.1633886693, + "2043": 1037082.3397030815, + "2044": 1026815.5769396483, + "2045": 1016151.0270929078, + "2046": 1005105.3828646357, + "2047": 994141.1990210273, + "2048": 983276.7540705268, + "2049": 972198.0582927394, + "2050": 961229.200492634 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 177585.88235294117, + "2016": 177645.29411764708, + "2017": 178147.64705882352, + "2018": 178727.64705882352, + "2019": 179203.5294117647, + "2020": 179630.0, + "2021": 180454.11764705883, + "2022": 181178.82352941178, + "2023": 181920.0, + "2024": 182564.11764705883, + "2025": 183167.64705882352, + "2026": 183934.11764705883, + "2027": 184800.58823529413, + "2028": 185715.88235294117, + "2029": 186577.64705882352, + "2030": 187214.70588235295, + "2031": 187705.88235294117, + "2032": 188185.88235294117, + "2033": 188702.35294117648, + "2034": 189174.11764705883, + "2035": 189546.4705882353, + "2036": 189915.29411764708, + "2037": 190179.4117647059, + "2038": 190328.82352941178, + "2039": 190412.9411764706, + "2040": 190542.9411764706, + "2041": 190680.58823529413, + "2042": 190799.4117647059, + "2043": 190878.23529411765, + "2044": 190902.35294117648, + "2045": 190870.0, + "2046": 190761.17647058825, + "2047": 190624.11764705883, + "2048": 190444.70588235295, + "2049": 190209.4117647059, + "2050": 189941.17647058825 + }, + "energy": { + "2015": 9544428.25411948, + "2016": 8170377.87105697, + "2017": 8032356.882430274, + "2018": 10271956.075044248, + "2019": 10220027.061432807, + "2020": 8476298.223197525, + "2021": 8003077.781001796, + "2022": 9673450.298783565, + "2023": 9100783.269387456, + "2024": 8209330.09908908, + "2025": 8237025.718823809, + "2026": 8251837.505979185, + "2027": 8224237.573156198, + "2028": 8171986.504738949, + "2029": 8088153.834405522, + "2030": 7981015.113065755, + "2031": 7865712.384416124, + "2032": 7752372.604413095, + "2033": 7649729.527578164, + "2034": 7549413.009654456, + "2035": 7449979.545230543, + "2036": 7360284.821292598, + "2037": 7274002.566018565, + "2038": 7182002.060898803, + "2039": 7096519.748206937, + "2040": 7015439.033455222, + "2041": 6936573.88079711, + "2042": 6861601.818491031, + "2043": 6794086.773912629, + "2044": 6726827.623475345, + "2045": 6656962.508344549, + "2046": 6584600.784990804, + "2047": 6512772.721213406, + "2048": 6441598.062347621, + "2049": 6369019.813182162, + "2050": 6297161.129593007 + } + }, + "panel replacement": { + "stock": { + "2015": 88792.94117647059, + "2016": 88822.64705882354, + "2017": 89073.82352941176, + "2018": 89363.82352941176, + "2019": 89601.76470588235, + "2020": 89815.0, + "2021": 90227.05882352941, + "2022": 90589.41176470589, + "2023": 90960.0, + "2024": 91282.05882352941, + "2025": 91583.82352941176, + "2026": 91967.05882352941, + "2027": 92400.29411764706, + "2028": 92857.94117647059, + "2029": 93288.82352941176, + "2030": 93607.35294117648, + "2031": 93852.94117647059, + "2032": 94092.94117647059, + "2033": 94351.17647058824, + "2034": 94587.05882352941, + "2035": 94773.23529411765, + "2036": 94957.64705882354, + "2037": 95089.70588235295, + "2038": 95164.41176470589, + "2039": 95206.4705882353, + "2040": 95271.4705882353, + "2041": 95340.29411764706, + "2042": 95399.70588235295, + "2043": 95439.11764705883, + "2044": 95451.17647058824, + "2045": 95435.0, + "2046": 95380.58823529413, + "2047": 95312.05882352941, + "2048": 95222.35294117648, + "2049": 95104.70588235295, + "2050": 94970.58823529413 + }, + "energy": { + "2015": 5490547.298877901, + "2016": 4700108.268023455, + "2017": 4620710.032098145, + "2018": 5909066.439646018, + "2019": 5879193.649173248, + "2020": 4876092.6348599, + "2021": 4603866.876386611, + "2022": 5564768.783912413, + "2023": 5235335.1784944935, + "2024": 4722516.006309367, + "2025": 4738448.245106346, + "2026": 4746968.904049159, + "2027": 4731091.710300539, + "2028": 4701033.65392215, + "2029": 4652807.900697146, + "2030": 4591175.060950732, + "2031": 4524845.7776783435, + "2032": 4459645.704255144, + "2033": 4400599.038152195, + "2034": 4342890.753082199, + "2035": 4285690.455172772, + "2036": 4234092.485013739, + "2037": 4184457.5785507495, + "2038": 4131533.1799978362, + "2039": 4082358.4501391263, + "2040": 4035715.792504922, + "2041": 3990347.6636475753, + "2042": 3947219.081900599, + "2043": 3908380.2394080097, + "2044": 3869688.6031018887, + "2045": 3829497.8542216066, + "2046": 3787870.901393859, + "2047": 3746550.942664387, + "2048": 3705606.862979423, + "2049": 3663855.351070818, + "2050": 3622517.7779258713 + } + }, + "panel management": { + "stock": { + "2015": 35517.17647058824, + "2016": 35529.05882352941, + "2017": 35629.529411764706, + "2018": 35745.529411764706, + "2019": 35840.705882352944, + "2020": 35926.0, + "2021": 36090.82352941176, + "2022": 36235.76470588235, + "2023": 36384.0, + "2024": 36512.82352941176, + "2025": 36633.529411764706, + "2026": 36786.82352941176, + "2027": 36960.117647058825, + "2028": 37143.17647058824, + "2029": 37315.529411764706, + "2030": 37442.94117647059, + "2031": 37541.17647058824, + "2032": 37637.17647058824, + "2033": 37740.470588235294, + "2034": 37834.82352941176, + "2035": 37909.294117647056, + "2036": 37983.05882352941, + "2037": 38035.882352941175, + "2038": 38065.76470588235, + "2039": 38082.58823529412, + "2040": 38108.58823529412, + "2041": 38136.117647058825, + "2042": 38159.882352941175, + "2043": 38175.64705882353, + "2044": 38180.470588235294, + "2045": 38174.0, + "2046": 38152.23529411764, + "2047": 38124.82352941176, + "2048": 38088.94117647059, + "2049": 38041.882352941175, + "2050": 37988.23529411764 + }, + "energy": { + "2015": 2420650.4470026186, + "2016": 2072164.8609195754, + "2017": 2037160.08547158, + "2018": 2605165.485309735, + "2019": 2591995.2893939465, + "2020": 2149752.1419425756, + "2021": 2029734.3426115934, + "2022": 2453372.9173040227, + "2023": 2308133.5521180523, + "2024": 2082043.894601554, + "2025": 2089068.0360698448, + "2026": 2092824.5899716557, + "2027": 2085824.7165432638, + "2028": 2072572.8413389015, + "2029": 2051311.2648973325, + "2030": 2024138.825983513, + "2031": 1994895.837905533, + "2032": 1966150.6913317614, + "2033": 1940118.4342696413, + "2034": 1914676.237263345, + "2035": 1889457.9995966856, + "2036": 1866709.6936936628, + "2037": 1844826.855430686, + "2038": 1821493.7591033606, + "2039": 1799813.8016539372, + "2040": 1779250.1740398558, + "2041": 1759248.4555553154, + "2042": 1740234.0996083696, + "2043": 1723110.9866793607, + "2044": 1706052.7734227667, + "2045": 1688333.637433845, + "2046": 1669981.3136153365, + "2047": 1651764.3361222064, + "2048": 1633713.074672956, + "2049": 1615305.8357470199, + "2050": 1597081.092481122 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 132079.5, + "2016": 132123.6875, + "2017": 132497.3125, + "2018": 132928.6875, + "2019": 133282.625, + "2020": 133599.8125, + "2021": 134212.75, + "2022": 134751.75, + "2023": 135303.0, + "2024": 135782.0625, + "2025": 136230.9375, + "2026": 136801.0, + "2027": 137445.4375, + "2028": 138126.1875, + "2029": 138767.125, + "2030": 139240.9375, + "2031": 139606.25, + "2032": 139963.25, + "2033": 140347.375, + "2034": 140698.25, + "2035": 140975.1875, + "2036": 141249.5, + "2037": 141445.9375, + "2038": 141557.0625, + "2039": 141619.625, + "2040": 141716.3125, + "2041": 141818.6875, + "2042": 141907.0625, + "2043": 141965.6875, + "2044": 141983.625, + "2045": 141959.5625, + "2046": 141878.625, + "2047": 141776.6875, + "2048": 141643.25, + "2049": 141468.25, + "2050": 141268.75 + }, + "energy": { + "2015": 6970051.181326238, + "2016": 5966617.424931979, + "2017": 5865824.236569952, + "2018": 7501346.09105493, + "2019": 7463423.664165575, + "2020": 6190023.212587064, + "2021": 5844442.459677066, + "2022": 7064272.671695752, + "2023": 6646068.626521421, + "2024": 5995063.238110292, + "2025": 6015288.638931582, + "2026": 6026105.307233878, + "2027": 6005949.784110285, + "2028": 5967792.16885554, + "2029": 5906571.3196507655, + "2030": 5828330.659093889, + "2031": 5744128.033369543, + "2032": 5661358.8987008, + "2033": 5586401.292032273, + "2034": 5513142.711670595, + "2035": 5440529.002633375, + "2036": 5375027.246017145, + "2037": 5312017.527751339, + "2038": 5244831.918271187, + "2039": 5182406.377558123, + "2040": 5123195.210939102, + "2041": 5065602.012497603, + "2042": 5010851.83809953, + "2043": 4961547.332508231, + "2044": 4912429.699845629, + "2045": 4861408.997998903, + "2046": 4808565.087193991, + "2047": 4756110.894291662, + "2048": 4704133.866239317, + "2049": 4651131.832187046, + "2050": 4598655.278421454 + } + }, + "panel replacement": { + "stock": { + "2015": 146230.875, + "2016": 146279.796875, + "2017": 146693.453125, + "2018": 147171.046875, + "2019": 147562.90625, + "2020": 147914.078125, + "2021": 148592.6875, + "2022": 149189.4375, + "2023": 149799.75, + "2024": 150330.140625, + "2025": 150827.109375, + "2026": 151458.25, + "2027": 152171.734375, + "2028": 152925.421875, + "2029": 153635.03125, + "2030": 154159.609375, + "2031": 154564.0625, + "2032": 154959.3125, + "2033": 155384.59375, + "2034": 155773.0625, + "2035": 156079.671875, + "2036": 156383.375, + "2037": 156600.859375, + "2038": 156723.890625, + "2039": 156793.15625, + "2040": 156900.203125, + "2041": 157013.546875, + "2042": 157111.390625, + "2043": 157176.296875, + "2044": 157196.15625, + "2045": 157169.515625, + "2046": 157079.90625, + "2047": 156967.046875, + "2048": 156819.3125, + "2049": 156625.5625, + "2050": 156404.6875 + }, + "energy": { + "2015": 9223814.758284371, + "2016": 7895921.052713476, + "2017": 7762536.422649497, + "2018": 9926903.688604737, + "2019": 9876719.058433136, + "2020": 8191565.022556897, + "2021": 7734240.855783169, + "2022": 9348502.734141171, + "2023": 8795072.559311489, + "2024": 7933564.80949226, + "2025": 7960330.0864944495, + "2026": 7974644.320655239, + "2027": 7947971.516279508, + "2028": 7897475.649667998, + "2029": 7816459.06059006, + "2030": 7712919.310196848, + "2031": 7601489.795314183, + "2032": 7491957.290311443, + "2033": 7392762.168116761, + "2034": 7295815.451782545, + "2035": 7199722.125686791, + "2036": 7113040.399304493, + "2037": 7029656.510989214, + "2038": 6940746.458516767, + "2039": 6858135.641358683, + "2040": 6779778.5650176965, + "2041": 6703562.626290483, + "2042": 6631109.002422616, + "2043": 6565861.902438423, + "2044": 6500862.100678131, + "2045": 6433343.872988113, + "2046": 6363412.902370038, + "2047": 6293997.664800098, + "2048": 6225213.883165118, + "2049": 6155073.660203742, + "2050": 6085628.831393335 + } + }, + "panel management": { + "stock": { + "2015": 23585.625, + "2016": 23593.515625, + "2017": 23660.234375, + "2018": 23737.265625, + "2019": 23800.46875, + "2020": 23857.109375, + "2021": 23966.5625, + "2022": 24062.8125, + "2023": 24161.25, + "2024": 24246.796875, + "2025": 24326.953125, + "2026": 24428.75, + "2027": 24543.828125, + "2028": 24665.390625, + "2029": 24779.84375, + "2030": 24864.453125, + "2031": 24929.6875, + "2032": 24993.4375, + "2033": 25062.03125, + "2034": 25124.6875, + "2035": 25174.140625, + "2036": 25223.125, + "2037": 25258.203125, + "2038": 25278.046875, + "2039": 25289.21875, + "2040": 25306.484375, + "2041": 25324.765625, + "2042": 25340.546875, + "2043": 25351.015625, + "2044": 25354.21875, + "2045": 25349.921875, + "2046": 25335.46875, + "2047": 25317.265625, + "2048": 25293.4375, + "2049": 25262.1875, + "2050": 25226.5625 + }, + "energy": { + "2015": 1261760.0603893897, + "2016": 1080112.5223545448, + "2017": 1061866.3407805508, + "2018": 1357938.220340332, + "2019": 1351073.2774012876, + "2020": 1120554.7648560386, + "2021": 1057995.6845397644, + "2022": 1278816.5941630763, + "2023": 1203110.8141670898, + "2024": 1085261.9523974478, + "2025": 1088923.274573968, + "2026": 1090881.3721108818, + "2027": 1087232.6996102065, + "2028": 1080325.1814764615, + "2029": 1069242.6197591731, + "2030": 1055079.0307092625, + "2031": 1039836.1713162729, + "2032": 1024852.8109877567, + "2033": 1011283.5398509658, + "2034": 998021.8365468587, + "2035": 984876.8716798334, + "2036": 973019.3546783614, + "2037": 961612.9612594462, + "2038": 949450.6232120455, + "2039": 938149.9810831927, + "2040": 927431.2240432012, + "2041": 917005.3612119132, + "2042": 907094.1594778539, + "2043": 898168.7650533456, + "2044": 889277.1994762395, + "2045": 880041.129012983, + "2046": 870475.0104359698, + "2047": 860979.4409082398, + "2048": 851570.2505955643, + "2049": 841975.507609211, + "2050": 832475.8901852106 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 25978.0, - "2016": 25520.0, - "2017": 25071.0, - "2018": 24629.0, - "2019": 24196.0, - "2020": 23769.0, - "2021": 23351.0, - "2022": 22940.0, - "2023": 22537.0, - "2024": 22140.0, - "2025": 21751.0, - "2026": 21369.0, - "2027": 20993.0, - "2028": 20624.0, - "2029": 20261.0, - "2030": 19905.0, - "2031": 19555.0, - "2032": 19211.0, - "2033": 18873.0, - "2034": 18541.0, - "2035": 18215.0, - "2036": 17895.0, - "2037": 17580.0, - "2038": 17271.0, - "2039": 16968.0, - "2040": 16669.0, - "2041": 16376.0, - "2042": 16088.0, - "2043": 15805.0, - "2044": 15528.0, - "2045": 15255.0, - "2046": 14986.0, - "2047": 14723.0, - "2048": 14464.0, - "2049": 14210.0, - "2050": 13960.0 - }, - "energy": { - "2015": 1818642, - "2016": 1541054, - "2017": 1494564, - "2018": 1885964, - "2019": 1853231, - "2020": 1516970, - "2021": 1409937, - "2022": 1678700, - "2023": 1555581, - "2024": 1383646, - "2025": 1369469, - "2026": 1352213, - "2027": 1326665, - "2028": 1296422, - "2029": 1261128, - "2030": 1223376, - "2031": 1185194, - "2032": 1147454, - "2033": 1110554, - "2034": 1074342, - "2035": 1039087, - "2036": 1005528, - "2037": 973520, - "2038": 941799, - "2039": 911825, - "2040": 882723, - "2041": 854407, - "2042": 827504, - "2043": 802513, - "2044": 778551, - "2045": 755177, - "2046": 732470, - "2047": 710390, - "2048": 689015, - "2049": 668124, - "2050": 647822 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 15281.176470588236, + "2016": 15011.764705882353, + "2017": 14747.64705882353, + "2018": 14487.64705882353, + "2019": 14232.94117647059, + "2020": 13981.764705882353, + "2021": 13735.882352941177, + "2022": 13494.117647058823, + "2023": 13257.058823529413, + "2024": 13023.529411764706, + "2025": 12794.705882352942, + "2026": 12570.0, + "2027": 12348.823529411766, + "2028": 12131.764705882353, + "2029": 11918.235294117647, + "2030": 11708.823529411766, + "2031": 11502.94117647059, + "2032": 11300.588235294119, + "2033": 11101.764705882353, + "2034": 10906.470588235294, + "2035": 10714.705882352942, + "2036": 10526.470588235294, + "2037": 10341.176470588236, + "2038": 10159.411764705883, + "2039": 9981.176470588236, + "2040": 9805.29411764706, + "2041": 9632.94117647059, + "2042": 9463.529411764706, + "2043": 9297.058823529413, + "2044": 9134.117647058823, + "2045": 8973.529411764706, + "2046": 8815.29411764706, + "2047": 8660.588235294117, + "2048": 8508.235294117647, + "2049": 8358.823529411766, + "2050": 8211.764705882353 + }, + "energy": { + "2015": 858422.5098310406, + "2016": 727397.3890766652, + "2017": 705453.5087076618, + "2018": 890199.363223212, + "2019": 874748.9645112613, + "2020": 716029.430057369, + "2021": 665508.4718397837, + "2022": 792368.0786286514, + "2023": 734254.3206774505, + "2024": 653098.7803194252, + "2025": 646407.0532385183, + "2026": 638261.9983955945, + "2027": 626203.0124702924, + "2028": 611927.9259140487, + "2029": 595268.7021295014, + "2030": 577449.2706024931, + "2031": 559426.8735224912, + "2032": 541613.1061504501, + "2033": 524195.8296261174, + "2034": 507103.29798657453, + "2035": 490462.48270567076, + "2036": 474622.2013268068, + "2037": 459514.0119774616, + "2038": 444541.29033441667, + "2039": 430393.17525202245, + "2040": 416656.65543058264, + "2041": 403291.13775949855, + "2042": 390592.5743358096, + "2043": 378796.4996035712, + "2044": 367486.12615977554, + "2045": 356453.2963093758, + "2046": 345735.299072573, + "2047": 335313.25393280975, + "2048": 325223.97789737314, + "2049": 315363.15611228277, + "2050": 305780.34993350226 + } + }, + "panel replacement": { + "stock": { + "2015": 9168.705882352942, + "2016": 9007.058823529413, + "2017": 8848.588235294119, + "2018": 8692.588235294119, + "2019": 8539.764705882353, + "2020": 8389.058823529413, + "2021": 8241.529411764706, + "2022": 8096.470588235295, + "2023": 7954.235294117648, + "2024": 7814.117647058824, + "2025": 7676.823529411765, + "2026": 7542.000000000001, + "2027": 7409.2941176470595, + "2028": 7279.058823529413, + "2029": 7150.941176470588, + "2030": 7025.2941176470595, + "2031": 6901.764705882353, + "2032": 6780.352941176471, + "2033": 6661.058823529413, + "2034": 6543.882352941177, + "2035": 6428.823529411765, + "2036": 6315.882352941177, + "2037": 6204.705882352941, + "2038": 6095.64705882353, + "2039": 5988.705882352941, + "2040": 5883.176470588236, + "2041": 5779.764705882353, + "2042": 5678.117647058824, + "2043": 5578.235294117648, + "2044": 5480.470588235295, + "2045": 5384.117647058824, + "2046": 5289.176470588236, + "2047": 5196.352941176471, + "2048": 5104.941176470588, + "2049": 5015.2941176470595, + "2050": 4927.058823529412 + }, + "energy": { + "2015": 808429.247458134, + "2016": 685034.8367146185, + "2017": 664368.9356113069, + "2018": 838355.4637213547, + "2019": 823804.8734693717, + "2020": 674328.9308817048, + "2021": 626750.2388449068, + "2022": 746221.7290197683, + "2023": 691492.430720379, + "2024": 615063.2694771468, + "2025": 608761.2587234009, + "2026": 601090.5598755036, + "2027": 589733.8715255917, + "2028": 576290.1449807982, + "2029": 560601.1298476454, + "2030": 543819.4757617728, + "2031": 526846.6765377108, + "2032": 510070.35673476453, + "2033": 493667.4367366532, + "2034": 477570.3489596449, + "2035": 461898.67024600226, + "2036": 446980.90351926466, + "2037": 432752.5928607403, + "2038": 418651.860468868, + "2039": 405327.7107663372, + "2040": 392391.18562311126, + "2041": 379804.05601155246, + "2042": 367845.0382145555, + "2043": 356735.9494971355, + "2044": 346084.27554063837, + "2045": 335693.9814475258, + "2046": 325600.18458039535, + "2047": 315785.1039961596, + "2048": 306283.41253383906, + "2049": 296996.87048287585, + "2050": 287972.15281887434 + } + }, + "panel management": { + "stock": { + "2015": 1528.1176470588234, + "2016": 1501.1764705882354, + "2017": 1474.764705882353, + "2018": 1448.764705882353, + "2019": 1423.2941176470588, + "2020": 1398.1764705882354, + "2021": 1373.5882352941176, + "2022": 1349.4117647058824, + "2023": 1325.7058823529412, + "2024": 1302.3529411764705, + "2025": 1279.4705882352941, + "2026": 1257.0, + "2027": 1234.8823529411764, + "2028": 1213.1764705882354, + "2029": 1191.8235294117646, + "2030": 1170.8823529411764, + "2031": 1150.2941176470588, + "2032": 1130.0588235294117, + "2033": 1110.1764705882354, + "2034": 1090.6470588235295, + "2035": 1071.4705882352941, + "2036": 1052.6470588235295, + "2037": 1034.1176470588234, + "2038": 1015.9411764705882, + "2039": 998.1176470588235, + "2040": 980.5294117647059, + "2041": 963.2941176470588, + "2042": 946.3529411764706, + "2043": 929.7058823529412, + "2044": 913.4117647058823, + "2045": 897.3529411764706, + "2046": 881.5294117647059, + "2047": 866.0588235294117, + "2048": 850.8235294117646, + "2049": 835.8823529411765, + "2050": 821.1764705882352 + }, + "energy": { + "2015": 151790.24271082535, + "2016": 128621.7742087163, + "2017": 124741.55568103121, + "2018": 157409.17305543312, + "2019": 154677.16201936695, + "2020": 126611.63906092607, + "2021": 117678.28931530942, + "2022": 140110.1923515802, + "2023": 129834.24860217041, + "2024": 115483.95020342796, + "2025": 114300.68803808076, + "2026": 112860.44172890171, + "2027": 110728.11600411576, + "2028": 108203.92910515297, + "2029": 105258.16802285318, + "2030": 102107.25363573406, + "2031": 98920.4499397979, + "2032": 95770.5371147853, + "2033": 92690.73363722928, + "2034": 89668.35305378052, + "2035": 86725.84704832692, + "2036": 83924.89515392848, + "2037": 81253.39516179802, + "2038": 78605.84919671524, + "2039": 76104.11398164032, + "2040": 73675.15894630602, + "2041": 71311.80622894893, + "2042": 69066.38744963484, + "2043": 66980.5508992933, + "2044": 64980.598299586054, + "2045": 63029.72224309839, + "2046": 61134.5163470316, + "2047": 59291.64207103059, + "2048": 57507.60956878777, + "2049": 55763.973404841345, + "2050": 54069.49724762339 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 15281.176470588236, + "2016": 15011.764705882353, + "2017": 14747.64705882353, + "2018": 14487.64705882353, + "2019": 14232.94117647059, + "2020": 13981.764705882353, + "2021": 13735.882352941177, + "2022": 13494.117647058823, + "2023": 13257.058823529413, + "2024": 13023.529411764706, + "2025": 12794.705882352942, + "2026": 12570.0, + "2027": 12348.823529411766, + "2028": 12131.764705882353, + "2029": 11918.235294117647, + "2030": 11708.823529411766, + "2031": 11502.94117647059, + "2032": 11300.588235294119, + "2033": 11101.764705882353, + "2034": 10906.470588235294, + "2035": 10714.705882352942, + "2036": 10526.470588235294, + "2037": 10341.176470588236, + "2038": 10159.411764705883, + "2039": 9981.176470588236, + "2040": 9805.29411764706, + "2041": 9632.94117647059, + "2042": 9463.529411764706, + "2043": 9297.058823529413, + "2044": 9134.117647058823, + "2045": 8973.529411764706, + "2046": 8815.29411764706, + "2047": 8660.588235294117, + "2048": 8508.235294117647, + "2049": 8358.823529411766, + "2050": 8211.764705882353 + }, + "energy": { + "2015": 994401.351686176, + "2016": 842621.1319332713, + "2017": 817201.220350953, + "2018": 1031211.8332423135, + "2019": 1013314.006487656, + "2020": 829452.4257481013, + "2021": 770928.6701793713, + "2022": 917883.5356686934, + "2023": 850564.2391725988, + "2024": 756553.215341541, + "2025": 748801.4819256983, + "2026": 739366.2056455417, + "2027": 725397.0100958522, + "2028": 708860.6713997014, + "2029": 689562.5350394876, + "2030": 668920.4076560573, + "2031": 648043.163860917, + "2032": 627407.5978657204, + "2033": 607231.3290468875, + "2034": 587431.2464867906, + "2035": 568154.4346383365, + "2036": 549804.9656602549, + "2037": 532303.5561113876, + "2038": 514959.07309777784, + "2039": 498569.81885453407, + "2040": 482657.35882294393, + "2041": 467174.66972066555, + "2042": 452464.58408291324, + "2043": 438799.946303741, + "2044": 425697.94756561436, + "2045": 412917.4568509423, + "2046": 400501.66996559704, + "2047": 388428.7156154662, + "2048": 376741.24282406905, + "2049": 365318.41269143386, + "2050": 354217.6373646061 + } + }, + "panel replacement": { + "stock": { + "2015": 7640.588235294118, + "2016": 7505.882352941177, + "2017": 7373.823529411765, + "2018": 7243.823529411765, + "2019": 7116.470588235295, + "2020": 6990.882352941177, + "2021": 6867.941176470588, + "2022": 6747.058823529412, + "2023": 6628.529411764706, + "2024": 6511.764705882353, + "2025": 6397.352941176471, + "2026": 6285.0, + "2027": 6174.411764705883, + "2028": 6065.882352941177, + "2029": 5959.117647058823, + "2030": 5854.411764705883, + "2031": 5751.470588235295, + "2032": 5650.2941176470595, + "2033": 5550.882352941177, + "2034": 5453.235294117647, + "2035": 5357.352941176471, + "2036": 5263.235294117647, + "2037": 5170.588235294118, + "2038": 5079.705882352941, + "2039": 4990.588235294118, + "2040": 4902.64705882353, + "2041": 4816.470588235295, + "2042": 4731.764705882353, + "2043": 4648.529411764706, + "2044": 4567.058823529412, + "2045": 4486.764705882353, + "2046": 4407.64705882353, + "2047": 4330.294117647059, + "2048": 4254.117647058823, + "2049": 4179.411764705883, + "2050": 4105.882352941177 + }, + "energy": { + "2015": 572041.3533565571, + "2016": 484727.9540203821, + "2017": 470104.84374494234, + "2018": 593217.0261886319, + "2019": 582921.085800463, + "2020": 477152.4971936733, + "2021": 443486.00198801304, + "2022": 528023.5581712356, + "2023": 489297.32212043187, + "2024": 435216.34846571606, + "2025": 430757.07046238397, + "2026": 425329.3141510699, + "2027": 417293.36617694783, + "2028": 407780.63819114177, + "2029": 396679.15283813316, + "2030": 384804.52046303306, + "2031": 372794.634540537, + "2032": 360923.7766830387, + "2033": 349317.13505766273, + "2034": 337926.89910812036, + "2035": 326837.68093731743, + "2036": 316281.9279208949, + "2037": 306214.0313044983, + "2038": 296236.40856741025, + "2039": 286808.29268451, + "2040": 277654.4584140035, + "2041": 268747.85504641145, + "2042": 260285.70112642532, + "2043": 252424.95367765106, + "2044": 244887.87111322672, + "2045": 237535.73991128805, + "2046": 230393.40897937986, + "2047": 223448.29659216304, + "2048": 216724.93711404892, + "2049": 210153.81651253867, + "2050": 203767.96181664756 + } + }, + "panel management": { + "stock": { + "2015": 3056.235294117647, + "2016": 3002.3529411764707, + "2017": 2949.529411764706, + "2018": 2897.529411764706, + "2019": 2846.5882352941176, + "2020": 2796.3529411764707, + "2021": 2747.176470588235, + "2022": 2698.823529411765, + "2023": 2651.4117647058824, + "2024": 2604.705882352941, + "2025": 2558.9411764705883, + "2026": 2514.0, + "2027": 2469.7647058823527, + "2028": 2426.3529411764707, + "2029": 2383.6470588235293, + "2030": 2341.7647058823527, + "2031": 2300.5882352941176, + "2032": 2260.1176470588234, + "2033": 2220.3529411764707, + "2034": 2181.294117647059, + "2035": 2142.9411764705883, + "2036": 2105.294117647059, + "2037": 2068.235294117647, + "2038": 2031.8823529411764, + "2039": 1996.235294117647, + "2040": 1961.0588235294117, + "2041": 1926.5882352941176, + "2042": 1892.7058823529412, + "2043": 1859.4117647058824, + "2044": 1826.8235294117646, + "2045": 1794.7058823529412, + "2046": 1763.0588235294117, + "2047": 1732.1176470588234, + "2048": 1701.6470588235293, + "2049": 1671.764705882353, + "2050": 1642.3529411764705 + }, + "energy": { + "2015": 252199.29495726686, + "2016": 213704.91404634662, + "2017": 207257.93590410458, + "2018": 261535.14056905473, + "2019": 256995.90771188095, + "2020": 210365.07705822538, + "2021": 195522.32783261573, + "2022": 232792.906160071, + "2023": 215719.43870696935, + "2024": 191876.43619274296, + "2025": 189910.4476119177, + "2026": 187517.4802033884, + "2027": 183974.62372719997, + "2028": 179780.69040915684, + "2029": 174886.31212237926, + "2030": 169651.07188090964, + "2031": 164356.20159854603, + "2032": 159122.62545124092, + "2033": 154005.53589544975, + "2034": 148983.85440508905, + "2035": 144094.88442434603, + "2036": 139441.10641885022, + "2037": 135002.4125841141, + "2038": 130603.51833481189, + "2039": 126446.88846095595, + "2040": 122411.18276305258, + "2041": 118484.47523292297, + "2042": 114753.71479066147, + "2043": 111288.10001860789, + "2044": 107965.1813211589, + "2045": 104723.80323776967, + "2046": 101574.92105502306, + "2047": 98512.9877923708, + "2048": 95548.82006188201, + "2049": 92651.77079602746, + "2050": 89836.40081874636 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 11365.375, + "2016": 11165.0, + "2017": 10968.5625, + "2018": 10775.1875, + "2019": 10585.75, + "2020": 10398.9375, + "2021": 10216.0625, + "2022": 10036.25, + "2023": 9859.9375, + "2024": 9686.25, + "2025": 9516.0625, + "2026": 9348.9375, + "2027": 9184.4375, + "2028": 9023.0, + "2029": 8864.1875, + "2030": 8708.4375, + "2031": 8555.3125, + "2032": 8404.8125, + "2033": 8256.9375, + "2034": 8111.6875, + "2035": 7969.0625, + "2036": 7829.0625, + "2037": 7691.25, + "2038": 7556.0625, + "2039": 7423.5, + "2040": 7292.6875, + "2041": 7164.5, + "2042": 7038.5, + "2043": 6914.6875, + "2044": 6793.5, + "2045": 6674.0625, + "2046": 6556.375, + "2047": 6441.3125, + "2048": 6328.0, + "2049": 6216.875, + "2050": 6107.5 + }, + "energy": { + "2015": 726185.8051100266, + "2016": 615344.6031203651, + "2017": 596781.0936008636, + "2018": 753067.5557633257, + "2019": 739997.2318850327, + "2020": 605727.8347128006, + "2021": 562989.4368981996, + "2022": 670306.8064183064, + "2023": 621145.2506314383, + "2024": 552491.4108973992, + "2025": 546830.518781719, + "2026": 539940.1784877091, + "2027": 529738.8332262718, + "2028": 517662.76916091837, + "2029": 503569.83508947754, + "2030": 488495.4188412474, + "2031": 473249.3031072486, + "2032": 458179.67847257486, + "2033": 443445.4667868445, + "2034": 428985.9742783441, + "2035": 414908.61295096134, + "2036": 401508.4663395406, + "2037": 388727.6357802762, + "2038": 376061.4046452342, + "2039": 364092.75258376857, + "2040": 352472.2911073966, + "2041": 341165.68031896465, + "2042": 330423.28202679113, + "2043": 320444.34749459365, + "2044": 310876.2938248519, + "2045": 301543.02921937057, + "2046": 292476.0984673955, + "2047": 283659.529523739, + "2048": 275124.46787651716, + "2049": 266782.6679760675, + "2050": 258676.056441008 + } + }, + "panel replacement": { + "stock": { + "2015": 12583.09375, + "2016": 12361.25, + "2017": 12143.765625, + "2018": 11929.671875, + "2019": 11719.9375, + "2020": 11513.109375, + "2021": 11310.640625, + "2022": 11111.5625, + "2023": 10916.359375, + "2024": 10724.0625, + "2025": 10535.640625, + "2026": 10350.609375, + "2027": 10168.484375, + "2028": 9989.75, + "2029": 9813.921875, + "2030": 9641.484375, + "2031": 9471.953125, + "2032": 9305.328125, + "2033": 9141.609375, + "2034": 8980.796875, + "2035": 8822.890625, + "2036": 8667.890625, + "2037": 8515.3125, + "2038": 8365.640625, + "2039": 8218.875, + "2040": 8074.046875, + "2041": 7932.125, + "2042": 7792.625, + "2043": 7655.546875, + "2044": 7521.375, + "2045": 7389.140625, + "2046": 7258.84375, + "2047": 7131.453125, + "2048": 7006.0, + "2049": 6882.96875, + "2050": 6761.875 + }, + "energy": { + "2015": 960997.7275885611, + "2016": 814316.0622548377, + "2017": 789750.0485173389, + "2018": 996571.6827796967, + "2019": 979275.0743118639, + "2020": 801589.7151940952, + "2021": 745031.8716069645, + "2022": 887050.2744921307, + "2023": 821992.3470809216, + "2024": 731139.3126228264, + "2025": 723647.9730496597, + "2026": 714529.6436658292, + "2027": 701029.6970328841, + "2028": 685048.8419358057, + "2029": 666398.9626316268, + "2030": 646450.2392369601, + "2031": 626274.2973887094, + "2032": 606331.9149741427, + "2033": 586833.4011665776, + "2034": 567698.436884747, + "2035": 549069.1657658931, + "2036": 531336.0865011754, + "2037": 514422.5789143856, + "2038": 497660.7264349879, + "2039": 481822.0149751517, + "2040": 466444.08140258363, + "2041": 451481.4820265669, + "2042": 437265.5330573278, + "2043": 424059.91358402534, + "2044": 411398.03315429966, + "2045": 399046.8607494751, + "2046": 387048.14115521, + "2047": 375380.73777117097, + "2048": 364085.8669680083, + "2049": 353046.7490288797, + "2050": 342318.8675296605 + } + }, + "panel management": { + "stock": { + "2015": 2029.53125, + "2016": 1993.75, + "2017": 1958.671875, + "2018": 1924.140625, + "2019": 1890.3125, + "2020": 1856.953125, + "2021": 1824.296875, + "2022": 1792.1875, + "2023": 1760.703125, + "2024": 1729.6875, + "2025": 1699.296875, + "2026": 1669.453125, + "2027": 1640.078125, + "2028": 1611.25, + "2029": 1582.890625, + "2030": 1555.078125, + "2031": 1527.734375, + "2032": 1500.859375, + "2033": 1474.453125, + "2034": 1448.515625, + "2035": 1423.046875, + "2036": 1398.046875, + "2037": 1373.4375, + "2038": 1349.296875, + "2039": 1325.625, + "2040": 1302.265625, + "2041": 1279.375, + "2042": 1256.875, + "2043": 1234.765625, + "2044": 1213.125, + "2045": 1191.796875, + "2046": 1170.78125, + "2047": 1150.234375, + "2048": 1130.0, + "2049": 1110.15625, + "2050": 1090.625 + }, + "energy": { + "2015": 131458.4673014122, + "2016": 111393.33462479721, + "2017": 108032.8578817974, + "2018": 136324.76145697752, + "2019": 133958.69380310332, + "2020": 109652.45009310421, + "2021": 101915.69149483582, + "2022": 121342.91908956278, + "2023": 112443.40228763994, + "2024": 100015.27647977434, + "2025": 98990.50816862122, + "2026": 97743.17784646152, + "2027": 95896.469740844, + "2028": 93710.38890327585, + "2029": 91159.20227889565, + "2030": 88430.34192179244, + "2031": 85670.39950404198, + "2032": 82942.4065532824, + "2033": 80275.13204657788, + "2034": 77657.58883690895, + "2035": 75109.2212831456, + "2036": 72683.4471592839, + "2037": 70369.78530533816, + "2038": 68076.86891977789, + "2039": 65910.23244107976, + "2040": 63806.62749001973, + "2041": 61759.83765446838, + "2042": 59815.18491588107, + "2043": 58008.73892138101, + "2044": 56276.67302084839, + "2045": 54587.11003115432, + "2046": 52945.76037739444, + "2047": 51349.732705089955, + "2048": 49804.66515547453, + "2049": 48294.58299505275, + "2050": 46827.076029331474 + } + } } }, "NGHP": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } } } @@ -268227,312 +278581,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 24837954.3062389, - "2017": 24133499.978807572, - "2018": 26568057.600393873, - "2019": 25932898.195875924, - "2020": 23269221.98455798, - "2021": 21955806.02668621, - "2022": 22973829.509609204, - "2023": 21373331.147682793, - "2024": 19843658.934158802, - "2025": 19608512.59672675, - "2026": 19347983.725712985, - "2027": 18965691.41652429, - "2028": 18493886.648707792, - "2029": 17928768.24217212, - "2030": 17324707.175745983, - "2031": 16740890.165358078, - "2032": 16176527.149361683, - "2033": 15610398.430017395, - "2034": 15056015.745737493, - "2035": 14517384.757379401, - "2036": 14013465.735242689, - "2037": 13526009.427884748, - "2038": 13043672.862183426, - "2039": 12587762.248526487, - "2040": 12143650.21923439, - "2041": 11719874.312055008, - "2042": 11318434.185975665, - "2043": 10945825.891763471, - "2044": 10589739.256970918, - "2045": 10242231.30226898, - "2046": 9900068.247520017, - "2047": 9571305.724259688, - "2048": 9256000.137274181, - "2049": 8948429.308266165, - "2050": 8648323.482903192 - }, - "stock": { - "2016": 15.653000000000002, - "2017": 15.104999999999999, - "2018": 14.574, - "2019": 14.088000000000001, - "2020": 13.613999999999999, - "2021": 13.177999999999999, - "2022": 12.754000000000001, - "2023": 12.344999999999999, - "2024": 11.949, - "2025": 11.566999999999998, - "2026": 11.191, - "2027": 10.824, - "2028": 10.468, - "2029": 10.122, - "2030": 9.787, - "2031": 9.479, - "2032": 9.181000000000001, - "2033": 8.888, - "2034": 8.603, - "2035": 8.324, - "2036": 8.052999999999999, - "2037": 7.787000000000001, - "2038": 7.529999999999999, - "2039": 7.278, - "2040": 7.034000000000001, - "2041": 6.803, - "2042": 6.579000000000001, - "2043": 6.361, - "2044": 6.148, - "2045": 5.943, - "2046": 5.741, - "2047": 5.547, - "2048": 5.3580000000000005, - "2049": 5.175000000000001, - "2050": 4.997 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 37233652.10145927, - "2017": 37194511.75614118, - "2018": 42612242.51604379, - "2019": 43291364.67316767, - "2020": 40399173.681453094, - "2021": 39551270.52792242, - "2022": 42894039.67204631, - "2023": 41368511.41619541, - "2024": 39869507.528591566, - "2025": 40910952.06522902, - "2026": 41858113.95641802, - "2027": 42505989.58008425, - "2028": 42929830.70988007, - "2029": 43100976.00432929, - "2030": 43109126.09643168, - "2031": 43119056.55407731, - "2032": 43078794.45091565, - "2033": 42955628.30370796, - "2034": 42766980.45219807, - "2035": 42537522.094548225, - "2036": 42318456.49231858, - "2037": 42083310.04597457, - "2038": 41775583.42240972, - "2039": 41490626.5360412, - "2040": 41169120.18522684, - "2041": 40844990.51125718, - "2042": 40538919.858352326, - "2043": 40280600.21119618, - "2044": 40037442.03749846, - "2045": 39762452.887928955, - "2046": 39474051.46677566, - "2047": 39178155.101201445, - "2048": 38886872.69799526, - "2049": 38581793.824712396, - "2050": 38259729.25338409 - }, - "stock": { - "2016": 23.72, - "2017": 23.520000000000003, - "2018": 23.599999999999998, - "2019": 23.730999999999998, - "2020": 23.836, - "2021": 23.932000000000002, - "2022": 23.999, - "2023": 24.087000000000003, - "2024": 24.207, - "2025": 24.334999999999997, - "2026": 24.413999999999998, - "2027": 24.462000000000003, - "2028": 24.502000000000002, - "2029": 24.535000000000004, - "2030": 24.553000000000004, - "2031": 24.613, - "2032": 24.645000000000003, - "2033": 24.65, - "2034": 24.626000000000005, - "2035": 24.575000000000003, - "2036": 24.499000000000002, - "2037": 24.403, - "2038": 24.287, - "2039": 24.154, - "2040": 24.006, - "2041": 23.863, - "2042": 23.712, - "2043": 23.551, - "2044": 23.381, - "2045": 23.203, - "2046": 23.016, - "2047": 22.825, - "2048": 22.624, - "2049": 22.42, - "2050": 22.208 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 311991.5923018267, - "2017": 299155.26505124674, - "2018": 324208.88356233714, - "2019": 311153.13095640525, - "2020": 274845.33398893935, - "2021": 255168.4453913764, - "2022": 264225.8183444973, - "2023": 241716.43612179355, - "2024": 221083.53724962514, - "2025": 214670.33804423347, - "2026": 208724.3178689956, - "2027": 201174.00339146383, - "2028": 194492.64141213297, - "2029": 185553.75349858686, - "2030": 177052.72782233846, - "2031": 168267.28056460444, - "2032": 160560.39972267157, - "2033": 151697.26627464514, - "2034": 144925.8020644383, - "2035": 138208.1480723696, - "2036": 131689.7724387292, - "2037": 124201.52614068626, - "2038": 118705.71540684973, - "2039": 112331.21543231039, - "2040": 108017.59553876588, - "2041": 102646.1766878136, - "2042": 97365.95567201969, - "2043": 92241.89704035036, - "2044": 87177.70553061858, - "2045": 84140.80980206032, - "2046": 80062.2857043137, - "2047": 77016.17453885953, - "2048": 72963.1647305668, - "2049": 68882.86702142505, - "2050": 65832.26371271326 - }, - "stock": { - "2016": 0.331, - "2017": 0.315, - "2018": 0.299, - "2019": 0.28400000000000003, - "2020": 0.27, - "2021": 0.257, - "2022": 0.246, - "2023": 0.234, - "2024": 0.223, - "2025": 0.21200000000000002, - "2026": 0.202, - "2027": 0.192, - "2028": 0.184, - "2029": 0.175, - "2030": 0.167, - "2031": 0.159, - "2032": 0.152, - "2033": 0.14400000000000002, - "2034": 0.138, - "2035": 0.132, - "2036": 0.126, - "2037": 0.119, - "2038": 0.11399999999999999, - "2039": 0.10800000000000001, - "2040": 0.10400000000000001, - "2041": 0.099, - "2042": 0.094, - "2043": 0.089, - "2044": 0.084, - "2045": 0.081, - "2046": 0.077, - "2047": 0.074, - "2048": 0.06999999999999999, - "2049": 0.066, - "2050": 0.063 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -276180,312 +286229,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 36733794.0449467, - "2017": 35695775.332435444, - "2018": 39333452.92758175, - "2019": 38803489.2199057, - "2020": 34923904.53229473, - "2021": 33012341.18944548, - "2022": 34611092.475985214, - "2023": 32250945.843125243, - "2024": 29977339.054134063, - "2025": 29650169.53269102, - "2026": 29284773.938382946, - "2027": 28738216.564886, - "2028": 28049469.883600123, - "2029": 27218515.206050128, - "2030": 26319494.959930122, - "2031": 25428491.596103035, - "2032": 24559476.17082312, - "2033": 23696448.38646201, - "2034": 22846820.147736736, - "2035": 22024835.399725188, - "2036": 21253256.855042666, - "2037": 20512398.028741747, - "2038": 19774974.326820213, - "2039": 19080124.05063162, - "2040": 18402550.855627738, - "2041": 17746726.627344802, - "2042": 17125485.24592489, - "2043": 16547735.449622167, - "2044": 16000779.764012596, - "2045": 15461403.311294476, - "2046": 14937717.768156756, - "2047": 14427608.65304416, - "2048": 13940430.799597323, - "2049": 13464685.7184391, - "2050": 13000287.05657691 - }, - "stock": { - "2016": 24.74, - "2017": 23.912000000000003, - "2018": 23.101000000000003, - "2019": 22.405, - "2020": 21.726, - "2021": 21.090999999999998, - "2022": 20.470000000000006, - "2023": 19.863999999999997, - "2024": 19.273, - "2025": 18.701999999999998, - "2026": 18.141000000000002, - "2027": 17.593999999999998, - "2028": 17.059, - "2029": 16.538999999999998, - "2030": 16.032, - "2031": 15.551, - "2032": 15.079999999999998, - "2033": 14.620999999999999, - "2034": 14.169999999999998, - "2035": 13.73, - "2036": 13.299999999999997, - "2037": 12.881, - "2038": 12.471, - "2039": 12.07, - "2040": 11.68, - "2041": 11.305, - "2042": 10.94, - "2043": 10.584, - "2044": 10.239999999999998, - "2045": 9.904, - "2046": 9.579, - "2047": 9.26, - "2048": 8.952, - "2049": 8.652000000000001, - "2050": 8.36 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 56486612.3337463, - "2017": 56783607.462888904, - "2018": 65871694.1030779, - "2019": 68365510.829465, - "2020": 64679128.160797685, - "2021": 64164486.13351807, - "2022": 70440626.53726004, - "2023": 68627137.0308144, - "2024": 66703729.61130623, - "2025": 69078887.06981568, - "2026": 71324004.99387911, - "2027": 73072375.53383765, - "2028": 74470205.0975134, - "2029": 75450860.46586761, - "2030": 76168702.4824629, - "2031": 76787188.72899468, - "2032": 77319229.36311232, - "2033": 77673905.396628, - "2034": 77900294.28678526, - "2035": 78031225.53445978, - "2036": 78164317.91935734, - "2037": 78243166.24572653, - "2038": 78180518.57441193, - "2039": 78138490.5520499, - "2040": 78015076.28441916, - "2041": 77845079.13534948, - "2042": 77698563.02240078, - "2043": 77634614.06115068, - "2044": 77587172.0726467, - "2045": 77480994.6697397, - "2046": 77333024.48809563, - "2047": 77175399.5713246, - "2048": 77016180.31410153, - "2049": 76822283.046118, - "2050": 76590444.63539481 - }, - "stock": { - "2016": 38.611, - "2017": 38.61000000000001, - "2018": 39.23900000000001, - "2019": 40.008, - "2020": 40.76300000000001, - "2021": 41.51199999999999, - "2022": 42.20800000000001, - "2023": 42.86300000000001, - "2024": 43.522999999999996, - "2025": 44.218, - "2026": 44.833, - "2027": 45.388000000000005, - "2028": 45.944, - "2029": 46.5, - "2030": 47.04899999999999, - "2031": 47.611000000000004, - "2032": 48.123999999999995, - "2033": 48.56999999999999, - "2034": 48.95400000000001, - "2035": 49.275999999999996, - "2036": 49.539, - "2037": 49.75, - "2038": 49.911, - "2039": 50.027, - "2040": 50.102000000000004, - "2041": 50.164, - "2042": 50.199, - "2043": 50.208, - "2044": 50.194, - "2045": 50.16, - "2046": 50.107, - "2047": 50.037, - "2048": 49.948, - "2049": 49.842, - "2050": 49.718 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 455832.62130698573, - "2017": 435503.2046756322, - "2018": 470702.96934035874, - "2019": 457426.9506292804, - "2020": 403750.30690758425, - "2021": 375647.6770364353, - "2022": 386863.98675471783, - "2023": 353286.12606035755, - "2024": 322853.33455969626, - "2025": 314110.3974933035, - "2026": 305535.06773794023, - "2027": 293693.9012763734, - "2028": 282029.0188864844, - "2029": 268635.32808227127, - "2030": 256316.5576069591, - "2031": 242693.67490228108, - "2032": 229151.46606456183, - "2033": 217460.2169099933, - "2034": 206765.56547799328, - "2035": 195221.065815043, - "2036": 185925.2255999844, - "2037": 176755.7255317156, - "2038": 166554.0987678365, - "2039": 157560.39731848196, - "2040": 150472.85995310405, - "2041": 142432.23730571585, - "2042": 134554.7316743374, - "2043": 127854.48922716008, - "2044": 121246.16334069594, - "2045": 116478.01896582622, - "2046": 110757.74374762675, - "2047": 104129.7756312317, - "2048": 98480.88630114963, - "2049": 93761.23544289265, - "2050": 89032.30802828158 - }, - "stock": { - "2016": 0.517, - "2017": 0.491, - "2018": 0.465, - "2019": 0.444, - "2020": 0.422, - "2021": 0.403, - "2022": 0.384, - "2023": 0.365, - "2024": 0.348, - "2025": 0.332, - "2026": 0.317, - "2027": 0.30100000000000005, - "2028": 0.28700000000000003, - "2029": 0.273, - "2030": 0.261, - "2031": 0.248, - "2032": 0.235, - "2033": 0.22400000000000003, - "2034": 0.21400000000000002, - "2035": 0.203, - "2036": 0.194, - "2037": 0.185, - "2038": 0.175, - "2039": 0.166, - "2040": 0.159, - "2041": 0.151, - "2042": 0.14300000000000002, - "2043": 0.136, - "2044": 0.129, - "2045": 0.124, - "2046": 0.11800000000000001, - "2047": 0.111, - "2048": 0.10500000000000001, - "2049": 0.1, - "2050": 0.095 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -284133,312 +293877,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 839267.4574653015, - "2017": 819594.5792378717, - "2018": 905789.5376410747, - "2019": 862279.2415336482, - "2020": 777904.2700315736, - "2021": 737083.1370594783, - "2022": 776582.7178696475, - "2023": 725438.9780757908, - "2024": 676798.9615594507, - "2025": 675282.6387701203, - "2026": 670776.1287016278, - "2027": 660131.7981124315, - "2028": 648632.530132287, - "2029": 633574.6109136075, - "2030": 615566.2444353347, - "2031": 600284.5622380864, - "2032": 585092.4574530459, - "2033": 567373.1936696611, - "2034": 552668.4661496308, - "2035": 535890.6753532124, - "2036": 519780.7226540503, - "2037": 506025.65778866125, - "2038": 489793.2746086214, - "2039": 476535.3942461939, - "2040": 461184.2184276369, - "2041": 448836.6581376053, - "2042": 436778.2140759197, - "2043": 425350.32635381323, - "2044": 412417.53532090515, - "2045": 402306.37877433706, - "2046": 391700.7822810077, - "2047": 382278.4001921273, - "2048": 370502.4660595131, - "2049": 362006.3464126013, - "2050": 351013.47543345665 - }, - "stock": { - "2016": 0.5810000000000001, - "2017": 0.5650000000000001, - "2018": 0.548, - "2019": 0.533, - "2020": 0.518, - "2021": 0.505, - "2022": 0.492, - "2023": 0.479, - "2024": 0.468, - "2025": 0.459, - "2026": 0.448, - "2027": 0.436, - "2028": 0.42600000000000005, - "2029": 0.41600000000000004, - "2030": 0.405, - "2031": 0.397, - "2032": 0.389, - "2033": 0.379, - "2034": 0.372, - "2035": 0.363, - "2036": 0.354, - "2037": 0.346, - "2038": 0.337, - "2039": 0.329, - "2040": 0.32, - "2041": 0.313, - "2042": 0.30600000000000005, - "2043": 0.29900000000000004, - "2044": 0.29000000000000004, - "2045": 0.28400000000000003, - "2046": 0.277, - "2047": 0.271, - "2048": 0.263, - "2049": 0.258, - "2050": 0.25 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 1229049.4655594598, - "2017": 1230342.9451512967, - "2018": 1403846.5962849467, - "2019": 1380685.8087290977, - "2020": 1281817.0754541052, - "2021": 1248975.4931083275, - "2022": 1345989.3021007306, - "2023": 1291665.8563853316, - "2024": 1242158.6741586833, - "2025": 1275817.5061374675, - "2026": 1308218.954512168, - "2027": 1331334.4903480804, - "2028": 1346091.7005694087, - "2029": 1353746.4340962966, - "2030": 1359063.8221884256, - "2031": 1365124.1934532698, - "2032": 1369414.8604028209, - "2033": 1373079.5341305563, - "2034": 1369888.924585289, - "2035": 1366846.7270818057, - "2036": 1363739.046626427, - "2037": 1358358.4088610574, - "2038": 1351571.0048207622, - "2039": 1342821.7214231081, - "2040": 1334838.764038465, - "2041": 1325489.107608569, - "2042": 1316991.4002224216, - "2043": 1311255.6603659452, - "2044": 1307188.0461223552, - "2045": 1299544.475623225, - "2046": 1292248.569198974, - "2047": 1284015.0348913958, - "2048": 1278727.9922812067, - "2049": 1269914.6637240816, - "2050": 1263481.1392759173 - }, - "stock": { - "2016": 0.878, - "2017": 0.878, - "2018": 0.8800000000000001, - "2019": 0.8850000000000001, - "2020": 0.8860000000000001, - "2021": 0.8890000000000001, - "2022": 0.89, - "2023": 0.894, - "2024": 0.902, - "2025": 0.911, - "2026": 0.918, - "2027": 0.9240000000000002, - "2028": 0.929, - "2029": 0.934, - "2030": 0.9400000000000001, - "2031": 0.9490000000000001, - "2032": 0.9570000000000001, - "2033": 0.964, - "2034": 0.9690000000000001, - "2035": 0.9730000000000001, - "2036": 0.9760000000000001, - "2037": 0.9760000000000001, - "2038": 0.9770000000000001, - "2039": 0.974, - "2040": 0.9730000000000001, - "2041": 0.9710000000000001, - "2042": 0.9690000000000001, - "2043": 0.968, - "2044": 0.965, - "2045": 0.963, - "2046": 0.959, - "2047": 0.9550000000000001, - "2048": 0.9520000000000001, - "2049": 0.9490000000000001, - "2050": 0.9430000000000001 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 11171.07697523878, - "2017": 10365.475610831896, - "2018": 11821.866073978497, - "2019": 11580.94973725421, - "2020": 8965.65451432129, - "2021": 7849.369832193852, - "2022": 9438.980029621844, - "2023": 8160.165538877625, - "2024": 7798.364281865774, - "2025": 7939.855092412112, - "2026": 7187.916786204397, - "2027": 7273.71153948821, - "2028": 7319.769298304535, - "2029": 7326.954990095764, - "2030": 6398.933376239458, - "2031": 6370.244308643819, - "2032": 6340.682144133291, - "2033": 5412.272199782285, - "2034": 5374.6092650801775, - "2035": 5343.597564981657, - "2036": 5317.230719522565, - "2037": 4415.933350281458, - "2038": 4390.720570616435, - "2039": 4377.884330698173, - "2040": 4358.017533898343, - "2041": 4338.234253825728, - "2042": 4320.385701658392, - "2043": 3446.0132802417334, - "2044": 3446.4185567399186, - "2045": 3434.1456024378585, - "2046": 3429.6485200184097, - "2047": 3422.564916477028, - "2048": 3419.5416592802717, - "2049": 3406.9898633172106, - "2050": 3410.3852906257957 - }, - "stock": { - "2016": 0.013000000000000001, - "2017": 0.012, - "2018": 0.012, - "2019": 0.012, - "2020": 0.01, - "2021": 0.009, - "2022": 0.009999999999999998, - "2023": 0.009000000000000001, - "2024": 0.009000000000000001, - "2025": 0.009000000000000001, - "2026": 0.008, - "2027": 0.008, - "2028": 0.008, - "2029": 0.008, - "2030": 0.007, - "2031": 0.007, - "2032": 0.007, - "2033": 0.006, - "2034": 0.006, - "2035": 0.006, - "2036": 0.006, - "2037": 0.005, - "2038": 0.005, - "2039": 0.005, - "2040": 0.005, - "2041": 0.005, - "2042": 0.005, - "2043": 0.004, - "2044": 0.004, - "2045": 0.004, - "2046": 0.004, - "2047": 0.004, - "2048": 0.004, - "2049": 0.004, - "2050": 0.004 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -292086,312 +301525,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 4048939.777822959, - "2017": 3955267.792651322, - "2018": 4376162.943622921, - "2019": 4289152.283820843, - "2020": 3865005.0397809334, - "2021": 3659011.7307228427, - "2022": 3843026.128195298, - "2023": 3588831.9082633047, - "2024": 3346775.577452823, - "2025": 3321577.183986872, - "2026": 3290560.4589914074, - "2027": 3237903.6863985327, - "2028": 3169725.861024901, - "2029": 3085607.4979910906, - "2030": 2994170.296845015, - "2031": 2906040.704598386, - "2032": 2820867.7199428054, - "2033": 2735653.011471211, - "2034": 2650875.3420652095, - "2035": 2566073.9000430605, - "2036": 2487302.6579954103, - "2037": 2410708.294189449, - "2038": 2333365.1101627997, - "2039": 2261579.0454506306, - "2040": 2189218.7633924503, - "2041": 2121404.4291498954, - "2042": 2056584.0893070665, - "2043": 1999671.9624578746, - "2044": 1943727.8863752924, - "2045": 1886113.2584408794, - "2046": 1832238.1862837784, - "2047": 1780264.5995731445, - "2048": 1729680.4113568885, - "2049": 1679899.2854472755, - "2050": 1629918.8916178169 - }, - "stock": { - "2016": 2.8040000000000003, - "2017": 2.7269999999999994, - "2018": 2.65, - "2019": 2.576, - "2020": 2.5029999999999997, - "2021": 2.436, - "2022": 2.37, - "2023": 2.307, - "2024": 2.247, - "2025": 2.19, - "2026": 2.133, - "2027": 2.076, - "2028": 2.021, - "2029": 1.968, - "2030": 1.916, - "2031": 1.8689999999999998, - "2032": 1.8239999999999998, - "2033": 1.779, - "2034": 1.7349999999999999, - "2035": 1.69, - "2036": 1.646, - "2037": 1.603, - "2038": 1.56, - "2039": 1.518, - "2040": 1.476, - "2041": 1.437, - "2042": 1.3980000000000001, - "2043": 1.363, - "2044": 1.327, - "2045": 1.29, - "2046": 1.256, - "2047": 1.2229999999999999, - "2048": 1.19, - "2049": 1.1580000000000001, - "2050": 1.1260000000000001 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 6011607.031992721, - "2017": 6035401.355195792, - "2018": 6928555.399465421, - "2019": 7039966.883701518, - "2020": 6573331.781610626, - "2021": 6433552.157577091, - "2022": 6962553.501444402, - "2023": 6718910.9526619725, - "2024": 6486986.036218196, - "2025": 6680820.529060524, - "2026": 6857189.046159973, - "2027": 6986110.562557674, - "2028": 7083559.647369794, - "2029": 7144154.828215495, - "2030": 7180842.7809959445, - "2031": 7227019.655046524, - "2032": 7261449.070317873, - "2033": 7279632.738068321, - "2034": 7284426.1785811875, - "2035": 7281516.191932607, - "2036": 7277011.12397592, - "2037": 7267686.299751879, - "2038": 7245147.321222139, - "2039": 7223142.990088577, - "2040": 7195747.703968584, - "2041": 7171447.517658242, - "2042": 7151263.548026681, - "2043": 7135449.369254539, - "2044": 7125973.695992479, - "2045": 7113563.716630545, - "2046": 7095044.485471487, - "2047": 7076034.672471069, - "2048": 7060614.050191719, - "2049": 7041506.125328258, - "2050": 7020971.672112532 - }, - "stock": { - "2016": 4.25, - "2017": 4.253, - "2018": 4.286, - "2019": 4.317, - "2020": 4.345999999999999, - "2021": 4.371999999999999, - "2022": 4.390000000000001, - "2023": 4.425000000000001, - "2024": 4.468000000000001, - "2025": 4.518000000000001, - "2026": 4.558, - "2027": 4.592, - "2028": 4.6290000000000004, - "2029": 4.6690000000000005, - "2030": 4.707000000000001, - "2031": 4.76, - "2032": 4.807, - "2033": 4.845, - "2034": 4.878, - "2035": 4.905, - "2036": 4.9239999999999995, - "2037": 4.9399999999999995, - "2038": 4.949999999999999, - "2039": 4.952999999999999, - "2040": 4.955, - "2041": 4.960000000000001, - "2042": 4.962, - "2043": 4.963, - "2044": 4.963, - "2045": 4.962, - "2046": 4.9590000000000005, - "2047": 4.955, - "2048": 4.95, - "2049": 4.945, - "2050": 4.94 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 51516.19018431911, - "2017": 49202.85215288646, - "2018": 54101.65691165723, - "2019": 52608.8324776409, - "2020": 46985.17860844103, - "2021": 43946.11170006616, - "2022": 45539.3703603014, - "2023": 41860.13907472274, - "2024": 38326.3863289816, - "2025": 38148.286952605486, - "2026": 37905.49484861865, - "2027": 36478.751043793476, - "2028": 35765.49160530569, - "2029": 33894.673793414695, - "2030": 31926.9221590402, - "2031": 29916.64035509161, - "2032": 29774.20973932351, - "2033": 27771.250460468356, - "2034": 26688.479353603198, - "2035": 25621.90802433157, - "2036": 24601.218028670522, - "2037": 23588.40605867254, - "2038": 22569.568615059965, - "2039": 21590.96446079205, - "2040": 20608.532638966728, - "2041": 20521.053191862684, - "2042": 19568.362666251975, - "2043": 19523.668287587003, - "2044": 17727.417632228782, - "2045": 16817.02492857419, - "2046": 16785.328244733453, - "2047": 16755.727955787148, - "2048": 14975.538451393391, - "2049": 14951.589224466165, - "2050": 14924.436269651154 - }, - "stock": { - "2016": 0.060000000000000005, - "2017": 0.057, - "2018": 0.055, - "2019": 0.053, - "2020": 0.051000000000000004, - "2021": 0.049, - "2022": 0.047, - "2023": 0.045, - "2024": 0.043000000000000003, - "2025": 0.042, - "2026": 0.041, - "2027": 0.03899999999999999, - "2028": 0.038000000000000006, - "2029": 0.036000000000000004, - "2030": 0.034, - "2031": 0.032, - "2032": 0.032, - "2033": 0.03, - "2034": 0.028999999999999998, - "2035": 0.027999999999999997, - "2036": 0.027000000000000003, - "2037": 0.026000000000000002, - "2038": 0.025, - "2039": 0.024, - "2040": 0.023, - "2041": 0.023, - "2042": 0.022, - "2043": 0.022, - "2044": 0.02, - "2045": 0.019, - "2046": 0.019, - "2047": 0.019, - "2048": 0.017, - "2049": 0.017, - "2050": 0.017 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -300039,312 +309173,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 9708139.688648608, - "2017": 9531734.524566902, - "2018": 10628496.94566076, - "2019": 10497310.285282105, - "2020": 9522407.377557926, - "2021": 9062338.24910373, - "2022": 9555411.220135106, - "2023": 8954886.22872402, - "2024": 8379831.70115041, - "2025": 8346235.546941152, - "2026": 8298004.252523963, - "2027": 8196321.644999635, - "2028": 8053221.778943152, - "2029": 7868749.317045115, - "2030": 7664607.221431973, - "2031": 7456335.944302615, - "2032": 7254220.144697193, - "2033": 7043774.905335386, - "2034": 6841410.901725448, - "2035": 6642015.494261759, - "2036": 6455556.7402427625, - "2037": 6273308.67064843, - "2038": 6092508.709178112, - "2039": 5916162.811820321, - "2040": 5749243.086935133, - "2041": 5586898.5437550945, - "2042": 5428336.093516631, - "2043": 5283281.934791734, - "2044": 5146347.704243204, - "2045": 5006609.291212797, - "2046": 4875159.218090975, - "2047": 4743720.8294282295, - "2048": 4619026.842590457, - "2049": 4491688.939274564, - "2050": 4374989.18660642 - }, - "stock": { - "2016": 5.011, - "2017": 4.894, - "2018": 4.773, - "2019": 4.662999999999999, - "2020": 4.551, - "2021": 4.441999999999999, - "2022": 4.332999999999999, - "2023": 4.227, - "2024": 4.1259999999999994, - "2025": 4.026, - "2026": 3.927, - "2027": 3.8309999999999995, - "2028": 3.7369999999999997, - "2029": 3.6439999999999992, - "2030": 3.5549999999999997, - "2031": 3.4699999999999993, - "2032": 3.3869999999999996, - "2033": 3.302, - "2034": 3.2219999999999995, - "2035": 3.1409999999999996, - "2036": 3.062, - "2037": 2.983, - "2038": 2.907, - "2039": 2.8289999999999997, - "2040": 2.756, - "2041": 2.686, - "2042": 2.615, - "2043": 2.547, - "2044": 2.4809999999999994, - "2045": 2.4139999999999997, - "2046": 2.352, - "2047": 2.289, - "2048": 2.229, - "2049": 2.167, - "2050": 2.1109999999999998 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 15990922.311351396, - "2017": 16543746.4754331, - "2018": 19380612.05433924, - "2019": 20149999.714717895, - "2020": 19174371.622442074, - "2021": 19118699.750896268, - "2022": 21082278.779864892, - "2023": 20625903.77127598, - "2024": 20181623.29884959, - "2025": 21043239.453058854, - "2026": 21884334.747476038, - "2027": 22602685.355000366, - "2028": 23232066.22105685, - "2029": 23735239.68295489, - "2030": 24169916.77856803, - "2031": 24585725.05569738, - "2032": 24979708.85530281, - "2033": 25329310.094664622, - "2034": 25620644.09827455, - "2035": 25888669.50573824, - "2036": 26160581.25975724, - "2037": 26420851.329351567, - "2038": 26633783.290821888, - "2039": 26861043.18817968, - "2040": 27060094.913064864, - "2041": 27246979.456244905, - "2042": 27451576.90648337, - "2043": 27704755.065208264, - "2044": 27969707.2957568, - "2045": 28223874.7087872, - "2046": 28464016.781909022, - "2047": 28708046.170571767, - "2048": 28956546.15740954, - "2049": 29204879.060725432, - "2050": 29436648.81339358 - }, - "stock": { - "2016": 8.659, - "2017": 8.956999999999999, - "2018": 9.219, - "2019": 9.519, - "2020": 9.781999999999998, - "2021": 10.036000000000001, - "2022": 10.262999999999998, - "2023": 10.476, - "2024": 10.718999999999998, - "2025": 10.975, - "2026": 11.216, - "2027": 11.446000000000002, - "2028": 11.684000000000001, - "2029": 11.925999999999998, - "2030": 12.174, - "2031": 12.434000000000001, - "2032": 12.682, - "2033": 12.917, - "2034": 13.139999999999999, - "2035": 13.344000000000001, - "2036": 13.536000000000001, - "2037": 13.715000000000002, - "2038": 13.882, - "2039": 14.039, - "2040": 14.185000000000002, - "2041": 14.331, - "2042": 14.472000000000001, - "2043": 14.608, - "2044": 14.74, - "2045": 14.867999999999999, - "2046": 14.994, - "2047": 15.117, - "2048": 15.241000000000001, - "2049": 15.36, - "2050": 15.475 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -307992,312 +316821,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 4087132.252003226, - "2017": 3988684.0458091167, - "2018": 4414394.772181514, - "2019": 4331689.560345558, - "2020": 3913888.8771276707, - "2021": 3715398.2236774294, - "2022": 3905028.3331883065, - "2023": 3652878.062405094, - "2024": 3411499.4170720885, - "2025": 3391415.40048026, - "2026": 3366649.4857795076, - "2027": 3317444.4832194904, - "2028": 3254329.3880467415, - "2029": 3172850.725988432, - "2030": 3084174.1057964326, - "2031": 2998406.9861258017, - "2032": 2913842.2194639356, - "2033": 2827824.2653457336, - "2034": 2742550.7992624175, - "2035": 2658958.4129905356, - "2036": 2580491.986992977, - "2037": 2505336.3537705843, - "2038": 2430342.667259819, - "2039": 2357956.5276565775, - "2040": 2285449.649529607, - "2041": 2217491.8838102566, - "2042": 2153967.1821586764, - "2043": 2091217.677933314, - "2044": 2033941.142106209, - "2045": 1974957.7682523467, - "2046": 1917449.5390856434, - "2047": 1861366.7934471313, - "2048": 1809333.85982506, - "2049": 1757388.8840158968, - "2050": 1706716.6433497458 - }, - "stock": { - "2016": 2.682, - "2017": 2.6029999999999998, - "2018": 2.526, - "2019": 2.4579999999999997, - "2020": 2.3930000000000002, - "2021": 2.332, - "2022": 2.268, - "2023": 2.2099999999999995, - "2024": 2.154, - "2025": 2.101, - "2026": 2.0479999999999996, - "2027": 1.9929999999999999, - "2028": 1.9419999999999997, - "2029": 1.892, - "2030": 1.8429999999999997, - "2031": 1.799, - "2032": 1.755, - "2033": 1.7119999999999997, - "2034": 1.669, - "2035": 1.626, - "2036": 1.584, - "2037": 1.543, - "2038": 1.5030000000000001, - "2039": 1.463, - "2040": 1.422, - "2041": 1.385, - "2042": 1.349, - "2043": 1.311, - "2044": 1.2759999999999998, - "2045": 1.24, - "2046": 1.205, - "2047": 1.171, - "2048": 1.139, - "2049": 1.107, - "2050": 1.076 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 6842352.7479967745, - "2017": 7065743.954190882, - "2018": 8290313.227818487, - "2019": 8607754.439654443, - "2020": 8198232.122872332, - "2021": 8169070.776322569, - "2022": 8946621.666811692, - "2023": 8743299.937594907, - "2024": 8565489.58292791, - "2025": 8943418.59951974, - "2026": 9306456.514220493, - "2027": 9611266.516780509, - "2028": 9872672.611953257, - "2029": 10084093.27401157, - "2030": 10262030.89420357, - "2031": 10441832.013874197, - "2032": 10611077.780536065, - "2033": 10757231.734654265, - "2034": 10885237.200737583, - "2035": 10999669.587009465, - "2036": 11114019.013007024, - "2037": 11219720.646229416, - "2038": 11303621.332740182, - "2039": 11391669.47234342, - "2040": 11468983.350470392, - "2041": 11538543.116189742, - "2042": 11610003.817841323, - "2043": 11697931.322066685, - "2044": 11799570.857893791, - "2045": 11894212.231747655, - "2046": 11981939.460914355, - "2047": 12067326.20655287, - "2048": 12150717.140174938, - "2049": 12229296.115984105, - "2050": 12301073.356650257 - }, - "stock": { - "2016": 4.618, - "2017": 4.752, - "2018": 4.898, - "2019": 5.051, - "2020": 5.186, - "2021": 5.312, - "2022": 5.390999999999999, - "2023": 5.497000000000001, - "2024": 5.629, - "2025": 5.768, - "2026": 5.8950000000000005, - "2027": 6.013999999999999, - "2028": 6.1370000000000005, - "2029": 6.264, - "2030": 6.388, - "2031": 6.526000000000001, - "2032": 6.657, - "2033": 6.7829999999999995, - "2034": 6.899, - "2035": 7.005000000000001, - "2036": 7.103999999999999, - "2037": 7.195, - "2038": 7.278, - "2039": 7.358, - "2040": 7.428, - "2041": 7.5009999999999994, - "2042": 7.567, - "2043": 7.631, - "2044": 7.691000000000001, - "2045": 7.747999999999999, - "2046": 7.803, - "2047": 7.857, - "2048": 7.907, - "2049": 7.954000000000001, - "2050": 7.9990000000000006 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -315945,312 +324469,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 13066606.53935555, - "2017": 12870594.545681044, - "2018": 14373603.545435771, - "2019": 14232977.814022956, - "2020": 12954754.472873326, - "2021": 12376597.634251557, - "2022": 13110896.053070564, - "2023": 12349813.636101326, - "2024": 11605957.188153235, - "2025": 11611048.994633676, - "2026": 11596291.25724636, - "2027": 11505084.815393703, - "2028": 11355188.135192621, - "2029": 11144678.386924505, - "2030": 10904534.984436195, - "2031": 10652576.954073146, - "2032": 10404963.886860525, - "2033": 10148107.176818633, - "2034": 9889948.823188148, - "2035": 9635067.526491445, - "2036": 9395023.365645712, - "2037": 9158033.349704314, - "2038": 8917784.128908945, - "2039": 8691496.627351256, - "2040": 8465544.11067507, - "2041": 8241403.9882057095, - "2042": 8028106.330782352, - "2043": 7831944.904487396, - "2044": 7645203.727311799, - "2045": 7457155.840083875, - "2046": 7272434.491680164, - "2047": 7092405.119673286, - "2048": 6917260.438427531, - "2049": 6745298.944659522, - "2050": 6575760.8616896495 - }, - "stock": { - "2016": 7.912999999999999, - "2017": 7.749999999999999, - "2018": 7.585000000000001, - "2019": 7.438000000000001, - "2020": 7.289999999999999, - "2021": 7.149, - "2022": 7.007, - "2023": 6.869, - "2024": 6.734, - "2025": 6.603, - "2026": 6.470000000000001, - "2027": 6.337999999999999, - "2028": 6.207000000000001, - "2029": 6.08, - "2030": 5.9559999999999995, - "2031": 5.834, - "2032": 5.714, - "2033": 5.593, - "2034": 5.473000000000001, - "2035": 5.352, - "2036": 5.233, - "2037": 5.112, - "2038": 4.993, - "2039": 4.876, - "2040": 4.759, - "2041": 4.644, - "2042": 4.531000000000001, - "2043": 4.42, - "2044": 4.312, - "2045": 4.204, - "2046": 4.099, - "2047": 3.995, - "2048": 3.893, - "2049": 3.793, - "2050": 3.6950000000000003 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 19338487.46064445, - "2017": 19589633.454318956, - "2018": 22462307.454564236, - "2019": 22843289.185977045, - "2020": 21342986.527126674, - "2021": 20914711.365748443, - "2022": 22719399.94692944, - "2023": 21926706.363898672, - "2024": 21115607.811846763, - "2025": 21659535.005366318, - "2026": 22164267.74275364, - "2027": 22515408.1846063, - "2028": 22757551.86480738, - "2029": 22872815.6130755, - "2030": 22909338.01556381, - "2031": 22918861.045926858, - "2032": 22906983.11313948, - "2033": 22853788.823181365, - "2034": 22769669.17681185, - "2035": 22664741.47350856, - "2036": 22567172.634354286, - "2037": 22463085.65029569, - "2038": 22322007.871091053, - "2039": 22190577.372648746, - "2040": 22043751.88932493, - "2041": 21886926.01179429, - "2042": 21740644.66921765, - "2043": 21619795.095512602, - "2044": 21506636.272688203, - "2045": 21381692.159916125, - "2046": 21247300.50831984, - "2047": 21111423.88032671, - "2048": 20979702.561572466, - "2049": 20840219.055340476, - "2050": 20692504.13831035 - }, - "stock": { - "2016": 11.825, - "2017": 11.899999999999999, - "2018": 11.948, - "2019": 12.023, - "2020": 12.085999999999999, - "2021": 12.149999999999999, - "2022": 12.205, - "2023": 12.258999999999999, - "2024": 12.315, - "2025": 12.378999999999998, - "2026": 12.425999999999998, - "2027": 12.460999999999999, - "2028": 12.494999999999997, - "2029": 12.531, - "2030": 12.563, - "2031": 12.599, - "2032": 12.623999999999999, - "2033": 12.637, - "2034": 12.639, - "2035": 12.625, - "2036": 12.602, - "2037": 12.568000000000001, - "2038": 12.524000000000001, - "2039": 12.472000000000001, - "2040": 12.411999999999999, - "2041": 12.35, - "2042": 12.283999999999999, - "2043": 12.212, - "2044": 12.138, - "2045": 12.059, - "2046": 11.977999999999998, - "2047": 11.891000000000002, - "2048": 11.804, - "2049": 11.713000000000001, - "2050": 11.619 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -323898,312 +332117,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 18557483.158519447, - "2017": 18258122.45612781, - "2018": 20347808.020291507, - "2019": 20077959.93432407, - "2020": 18220533.629709363, - "2021": 17356260.351993103, - "2022": 18336266.46920077, - "2023": 17217471.196698107, - "2024": 16132109.229236765, - "2025": 16091345.538050426, - "2026": 16018473.704220569, - "2027": 15840834.154625999, - "2028": 15586784.623587351, - "2029": 15246970.945398623, - "2030": 14866970.014710382, - "2031": 14482975.019208347, - "2032": 14105194.666989027, - "2033": 13716588.129927944, - "2034": 13331069.465971636, - "2035": 12951395.43675652, - "2036": 12590947.283664275, - "2037": 12242195.398579892, - "2038": 11888362.943958696, - "2039": 11551558.121244248, - "2040": 11220821.18909795, - "2041": 10900749.765218947, - "2042": 10596922.999163225, - "2043": 10315167.934870852, - "2044": 10045464.017526794, - "2045": 9777648.441596357, - "2046": 9513903.117955714, - "2047": 9258247.62177144, - "2048": 9009590.38203521, - "2049": 8765786.790779503, - "2050": 8525011.316078266 - }, - "stock": { - "2016": 12.835, - "2017": 12.568999999999999, - "2018": 12.296000000000001, - "2019": 12.035, - "2020": 11.774000000000001, - "2021": 11.521999999999998, - "2022": 11.274000000000001, - "2023": 11.029, - "2024": 10.792, - "2025": 10.565999999999999, - "2026": 10.334, - "2027": 10.104, - "2028": 9.881, - "2029": 9.661, - "2030": 9.448, - "2031": 9.245000000000001, - "2032": 9.045, - "2033": 8.842, - "2034": 8.642, - "2035": 8.443000000000001, - "2036": 8.243, - "2037": 8.046, - "2038": 7.850999999999999, - "2039": 7.655, - "2040": 7.464, - "2041": 7.281000000000001, - "2042": 7.101, - "2043": 6.924, - "2044": 6.75, - "2045": 6.579000000000001, - "2046": 6.412, - "2047": 6.2490000000000006, - "2048": 6.087, - "2049": 5.93, - "2050": 5.775 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 27063929.65000163, - "2017": 27263594.328025695, - "2018": 31342482.479273323, - "2019": 31912576.99348078, - "2020": 29848175.33494142, - "2021": 29290299.9791309, - "2022": 31821891.284763355, - "2023": 30724808.11050023, - "2024": 29605620.391654786, - "2025": 30399498.71416973, - "2026": 31134532.471247107, - "2027": 31650339.665372245, - "2028": 32013388.11284811, - "2029": 32199714.530660834, - "2030": 32272913.71076216, - "2031": 32321768.44926814, - "2032": 32335016.704478726, - "2033": 32286744.71238404, - "2034": 32187206.362926483, - "2035": 32054981.570138816, - "2036": 31931462.626332562, - "2037": 31791786.315257907, - "2038": 31598592.175692752, - "2039": 31421152.13045628, - "2040": 31213423.55581817, - "2041": 31005278.17238208, - "2042": 30810105.272975836, - "2043": 30650825.977387633, - "2044": 30503039.971552003, - "2045": 30334035.72266624, - "2046": 30152250.053547356, - "2047": 29966600.382670194, - "2048": 29788038.82674074, - "2049": 29596206.859593358, - "2050": 29392900.886777863 - }, - "stock": { - "2016": 18.961999999999996, - "2017": 19.007000000000005, - "2018": 19.16, - "2019": 19.331, - "2020": 19.477000000000004, - "2021": 19.621, - "2022": 19.746, - "2023": 19.874000000000002, - "2024": 20.009, - "2025": 20.160000000000004, - "2026": 20.279, - "2027": 20.375, - "2028": 20.475, - "2029": 20.576999999999998, - "2030": 20.677, - "2031": 20.793, - "2032": 20.889000000000003, - "2033": 20.96, - "2034": 21.006, - "2035": 21.03, - "2036": 21.031, - "2037": 21.014, - "2038": 20.98, - "2039": 20.928, - "2040": 20.862, - "2041": 20.802, - "2042": 20.732, - "2043": 20.654, - "2044": 20.57, - "2045": 20.478, - "2046": 20.383, - "2047": 20.282, - "2048": 20.175, - "2049": 20.066, - "2050": 19.95 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 239057.19147892078, - "2017": 231770.21584649757, - "2018": 256391.50043517706, - "2019": 251750.07219514795, - "2020": 225416.03534921518, - "2021": 212406.66887599678, - "2022": 222717.2460358774, - "2023": 206470.69280166205, - "2024": 191591.3791084508, - "2025": 189869.74777984296, - "2026": 186886.8245323219, - "2027": 183509.18000176057, - "2028": 178136.26356453288, - "2029": 172649.52394054324, - "2030": 167523.27452745812, - "2031": 161229.53152351253, - "2032": 156838.62853225548, - "2033": 150502.15768801328, - "2034": 145092.17110188116, - "2035": 139733.99310466656, - "2036": 135526.09000316277, - "2037": 129554.28616219653, - "2038": 124422.88034855358, - "2039": 119490.7482994707, - "2040": 115457.25508388225, - "2041": 110505.06239898087, - "2042": 105678.72786093233, - "2043": 101934.08774151451, - "2044": 98263.0109211998, - "2045": 95465.83573739081, - "2046": 92647.82849693215, - "2047": 89848.99555836205, - "2048": 85305.79122404408, - "2049": 82533.34962714488, - "2050": 79760.79714386513 - }, - "stock": { - "2016": 0.278, - "2017": 0.268, - "2018": 0.26, - "2019": 0.253, - "2020": 0.24400000000000002, - "2021": 0.23600000000000002, - "2022": 0.229, - "2023": 0.221, - "2024": 0.21400000000000002, - "2025": 0.20800000000000002, - "2026": 0.201, - "2027": 0.195, - "2028": 0.188, - "2029": 0.182, - "2030": 0.17700000000000002, - "2031": 0.17099999999999999, - "2032": 0.16699999999999998, - "2033": 0.161, - "2034": 0.15600000000000003, - "2035": 0.15100000000000002, - "2036": 0.14700000000000002, - "2037": 0.14100000000000001, - "2038": 0.136, - "2039": 0.131, - "2040": 0.127, - "2041": 0.122, - "2042": 0.11699999999999999, - "2043": 0.11299999999999999, - "2044": 0.109, - "2045": 0.106, - "2046": 0.103, - "2047": 0.09999999999999999, - "2048": 0.095, - "2049": 0.092, - "2050": 0.089 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -331851,312 +339765,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 39980150.87927462, - "2017": 39139682.19602887, - "2018": 43407637.74079728, - "2019": 42739345.71382621, - "2020": 38710515.49378972, - "2021": 36870836.45378724, - "2022": 38936412.17831094, - "2023": 36575647.6552783, - "2024": 34294442.87868435, - "2025": 34228275.341488935, - "2026": 34096083.559409834, - "2027": 33739677.888159804, - "2028": 33220415.160488244, - "2029": 32522512.51745277, - "2030": 31729688.487363044, - "2031": 30966716.499071307, - "2032": 30211304.23525309, - "2033": 29434229.50896466, - "2034": 28655826.89462502, - "2035": 27889006.060267556, - "2036": 27166157.67268304, - "2037": 26461411.621458754, - "2038": 25746219.99699918, - "2039": 25070100.910808336, - "2040": 24402411.968608893, - "2041": 23751386.75822428, - "2042": 23132413.14733371, - "2043": 22561033.155352645, - "2044": 22017677.46469736, - "2045": 21472367.041065827, - "2046": 20937322.553911317, - "2047": 20413426.433770645, - "2048": 19909101.721797172, - "2049": 19410948.599602744, - "2050": 18919693.86348451 - }, - "stock": { - "2016": 27.689999999999998, - "2017": 26.988, - "2018": 26.278000000000002, - "2019": 25.668, - "2020": 25.064999999999998, - "2021": 24.531, - "2022": 23.997, - "2023": 23.494, - "2024": 23.011, - "2025": 22.546, - "2026": 22.071, - "2027": 21.598, - "2028": 21.139000000000003, - "2029": 20.691, - "2030": 20.249000000000002, - "2031": 19.854, - "2032": 19.461, - "2033": 19.065, - "2034": 18.669, - "2035": 18.273000000000003, - "2036": 17.878, - "2037": 17.485, - "2038": 17.095, - "2039": 16.707, - "2040": 16.325, - "2041": 15.957, - "2042": 15.593, - "2043": 15.235, - "2044": 14.885000000000002, - "2045": 14.538, - "2046": 14.198999999999998, - "2047": 13.864, - "2048": 13.537, - "2049": 13.215, - "2050": 12.899000000000001 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 58646919.08984486, - "2017": 58776463.031375825, - "2018": 67278872.56254572, - "2019": 68247831.84016335, - "2020": 63629517.554512486, - "2021": 62290672.80909081, - "2022": 67527878.7733184, - "2023": 65147581.83644871, - "2024": 62835458.62383318, - "2025": 64548763.56743369, - "2026": 66157682.59804628, - "2027": 67303325.57961977, - "2028": 68137041.44247916, - "2029": 68594488.10442787, - "2030": 68821525.01079151, - "2031": 69063850.17094599, - "2032": 69230162.1481793, - "2033": 69249518.63452682, - "2034": 69160757.06852949, - "2035": 68996470.74807535, - "2036": 68842362.47076526, - "2037": 68652630.54210551, - "2038": 68342729.98445809, - "2039": 68061830.40185033, - "2040": 67716628.289914, - "2041": 67352878.53990531, - "2042": 67018391.19273862, - "2043": 66761225.92122206, - "2044": 66526911.97389328, - "2045": 66252462.68034418, - "2046": 65945874.34872071, - "2047": 65636389.57948273, - "2048": 65331479.07133754, - "2049": 65003658.35239681, - "2050": 64649160.40161121 - }, - "stock": { - "2016": 41.159, - "2017": 41.062999999999995, - "2018": 41.248000000000005, - "2019": 41.492, - "2020": 41.702000000000005, - "2021": 41.943, - "2022": 42.126000000000005, - "2023": 42.37999999999999, - "2024": 42.70700000000001, - "2025": 43.074, - "2026": 43.359, - "2027": 43.595, - "2028": 43.847, - "2029": 44.108000000000004, - "2030": 44.366, - "2031": 44.705, - "2032": 45.0, - "2033": 45.238, - "2034": 45.42100000000001, - "2035": 45.550000000000004, - "2036": 45.628, - "2037": 45.667, - "2038": 45.66199999999999, - "2039": 45.622, - "2040": 45.548, - "2041": 45.478, - "2042": 45.385999999999996, - "2043": 45.276, - "2044": 45.150999999999996, - "2045": 45.015, - "2046": 44.864, - "2047": 44.703, - "2048": 44.531000000000006, - "2049": 44.349, - "2050": 44.156 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 516378.03088053316, - "2017": 501945.772595303, - "2018": 552602.6966569975, - "2019": 538678.4460104543, - "2020": 484414.9516977918, - "2021": 457470.73712196073, - "2022": 478725.0483706734, - "2023": 446654.5082729849, - "2024": 415432.49748245976, - "2025": 412597.0910773657, - "2026": 406260.8425439043, - "2027": 399859.5322204379, - "2028": 389316.39703260694, - "2029": 378315.3781193775, - "2030": 367029.50184544927, - "2031": 355236.3299827221, - "2032": 343499.61656762083, - "2033": 331578.85650850093, - "2034": 320585.0368455034, - "2035": 308806.1916570895, - "2036": 299348.85655168636, - "2037": 289140.8364357385, - "2038": 279687.01854274207, - "2039": 268810.68734134047, - "2040": 259751.74147710012, - "2041": 251554.7018704155, - "2042": 242734.65992767285, - "2043": 235220.92342529184, - "2044": 227871.5614093647, - "2045": 220452.2785899906, - "2046": 213910.09736797586, - "2047": 206523.98674661395, - "2048": 200108.20686528817, - "2049": 193677.04800043962, - "2050": 186333.734904291 - }, - "stock": { - "2016": 0.601, - "2017": 0.5810000000000001, - "2018": 0.561, - "2019": 0.542, - "2020": 0.525, - "2021": 0.509, - "2022": 0.493, - "2023": 0.47900000000000004, - "2024": 0.46499999999999997, - "2025": 0.453, - "2026": 0.438, - "2027": 0.42600000000000005, - "2028": 0.41200000000000003, - "2029": 0.4, - "2030": 0.389, - "2031": 0.378, - "2032": 0.367, - "2033": 0.356, - "2034": 0.346, - "2035": 0.335, - "2036": 0.326, - "2037": 0.316, - "2038": 0.307, - "2039": 0.296, - "2040": 0.287, - "2041": 0.279, - "2042": 0.27, - "2043": 0.262, - "2044": 0.254, - "2045": 0.246, - "2046": 0.239, - "2047": 0.231, - "2048": 0.224, - "2049": 0.21700000000000003, - "2050": 0.20900000000000002 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -339804,312 +347413,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 7547149.868998865, - "2017": 7457993.323758652, - "2018": 8361413.040134123, - "2019": 8211213.64273773, - "2020": 7405909.577198145, - "2021": 7076687.178580665, - "2022": 7503678.422645952, - "2023": 7060317.933688573, - "2024": 6620175.608326796, - "2025": 6609820.435202422, - "2026": 6583915.1440073745, - "2027": 6517871.401256301, - "2028": 6421899.590356928, - "2029": 6287655.264209786, - "2030": 6134616.878358678, - "2031": 5980885.581356828, - "2032": 5833019.2202276215, - "2033": 5679577.3424004875, - "2034": 5524837.269586715, - "2035": 5374393.502108778, - "2036": 5230519.983551039, - "2037": 5091420.235652388, - "2038": 4951251.644239389, - "2039": 4817945.3786067935, - "2040": 4686286.764175689, - "2041": 4560822.570427419, - "2042": 4440958.8377873255, - "2043": 4328344.180549902, - "2044": 4224049.373392479, - "2045": 4117909.6938504777, - "2046": 4012885.2772638784, - "2047": 3912367.730999519, - "2048": 3812730.8603058066, - "2049": 3714119.500297126, - "2050": 3618359.77381338 - }, - "stock": { - "2016": 5.125, - "2017": 5.0409999999999995, - "2018": 4.960999999999999, - "2019": 4.83, - "2020": 4.694000000000001, - "2021": 4.606999999999999, - "2022": 4.523000000000001, - "2023": 4.432, - "2024": 4.3389999999999995, - "2025": 4.251, - "2026": 4.159, - "2027": 4.069000000000001, - "2028": 3.984, - "2029": 3.8979999999999997, - "2030": 3.8129999999999997, - "2031": 3.733, - "2032": 3.6559999999999997, - "2033": 3.578, - "2034": 3.4989999999999997, - "2035": 3.4219999999999997, - "2036": 3.343, - "2037": 3.266, - "2038": 3.19, - "2039": 3.114, - "2040": 3.0389999999999997, - "2041": 2.969, - "2042": 2.899, - "2043": 2.829, - "2044": 2.763, - "2045": 2.6959999999999997, - "2046": 2.63, - "2047": 2.567, - "2048": 2.503, - "2049": 2.4400000000000004, - "2050": 2.379 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 11922943.131001132, - "2017": 12362080.67624135, - "2018": 14542585.959865877, - "2019": 14961664.35726227, - "2020": 14115284.422801854, - "2021": 14114146.821419334, - "2022": 15666971.577354047, - "2023": 15363098.06631143, - "2024": 14958927.391673202, - "2025": 15522497.564797577, - "2026": 16057098.855992625, - "2027": 16482614.598743698, - "2028": 16834677.409643073, - "2029": 17100144.735790208, - "2030": 17309366.121641323, - "2031": 17510636.41864317, - "2032": 17688142.779772382, - "2033": 17828788.65759951, - "2034": 17942211.730413288, - "2035": 18032571.497891217, - "2036": 18126694.01644896, - "2037": 18208479.764347613, - "2038": 18256060.355760615, - "2039": 18309429.621393207, - "2040": 18344150.235824313, - "2041": 18378649.429572575, - "2042": 18419656.162212674, - "2043": 18482627.8194501, - "2044": 18547583.626607522, - "2045": 18601328.306149524, - "2046": 18646195.72273612, - "2047": 18686087.26900048, - "2048": 18729330.139694195, - "2049": 18764718.49970288, - "2050": 18789214.226186622 - }, - "stock": { - "2016": 8.168999999999997, - "2017": 8.420999999999998, - "2018": 8.685999999999998, - "2019": 8.849999999999998, - "2020": 8.987999999999998, - "2021": 9.222999999999999, - "2022": 9.472999999999999, - "2023": 9.675999999999998, - "2024": 9.837, - "2025": 10.016, - "2026": 10.176, - "2027": 10.322000000000001, - "2028": 10.475000000000001, - "2029": 10.631, - "2030": 10.786999999999999, - "2031": 10.956, - "2032": 11.111, - "2033": 11.254, - "2034": 11.383, - "2035": 11.498999999999999, - "2036": 11.6, - "2037": 11.692, - "2038": 11.771, - "2039": 11.84, - "2040": 11.899000000000001, - "2041": 11.963999999999999, - "2042": 12.021, - "2043": 12.074, - "2044": 12.123000000000001, - "2045": 12.166, - "2046": 12.205, - "2047": 12.242, - "2048": 12.274000000000001, - "2049": 12.302999999999999, - "2050": 12.326 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -347757,312 +355061,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 7301641.096404165, - "2017": 7201721.269806148, - "2018": 8050993.662490669, - "2019": 7972231.233334957, - "2020": 7259323.677952289, - "2021": 6938040.397068791, - "2022": 7360877.861664828, - "2023": 6928702.987844488, - "2024": 6503933.676544654, - "2025": 6501931.304249639, - "2026": 6487486.230387732, - "2027": 6431180.872222079, - "2028": 6344857.119432025, - "2029": 6220199.63524154, - "2030": 6082372.304328013, - "2031": 5933830.574425246, - "2032": 5791902.116555438, - "2033": 5646404.242392685, - "2034": 5499179.519031535, - "2035": 5353804.010637919, - "2036": 5217549.453103537, - "2037": 5082197.284467174, - "2038": 4946929.820350655, - "2039": 4817193.278941251, - "2040": 4691950.1226557875, - "2041": 4564848.778273337, - "2042": 4447794.603687757, - "2043": 4336414.614493872, - "2044": 4230976.838066601, - "2045": 4127856.1720549865, - "2046": 4023701.168495231, - "2047": 3923243.029407586, - "2048": 3826478.799953799, - "2049": 3731501.960233576, - "2050": 3637819.0444466067 - }, - "stock": { - "2016": 4.627, - "2017": 4.539, - "2018": 4.454, - "2019": 4.367, - "2020": 4.284999999999999, - "2021": 4.205, - "2022": 4.13, - "2023": 4.0489999999999995, - "2024": 3.9669999999999996, - "2025": 3.891, - "2026": 3.812, - "2027": 3.7350000000000003, - "2028": 3.66, - "2029": 3.584, - "2030": 3.513, - "2031": 3.4400000000000004, - "2032": 3.371, - "2033": 3.302, - "2034": 3.232, - "2035": 3.162, - "2036": 3.093, - "2037": 3.022, - "2038": 2.9539999999999997, - "2039": 2.884, - "2040": 2.8179999999999996, - "2041": 2.7510000000000003, - "2042": 2.687, - "2043": 2.622, - "2044": 2.559, - "2045": 2.4979999999999998, - "2046": 2.4370000000000003, - "2047": 2.377, - "2048": 2.319, - "2049": 2.262, - "2050": 2.206 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 11469169.903595833, - "2017": 11762521.730193852, - "2018": 13664060.337509332, - "2019": 14058570.766665045, - "2020": 13304116.322047712, - "2021": 13211665.602931209, - "2022": 14562870.138335172, - "2023": 14193512.012155514, - "2024": 13791293.323455347, - "2025": 14271830.695750363, - "2026": 14732913.769612271, - "2027": 15094530.127777921, - "2028": 15385685.880567977, - "2029": 15600793.36475846, - "2030": 15762762.695671987, - "2031": 15909446.425574753, - "2032": 16036720.883444566, - "2033": 16130874.757607317, - "2034": 16201456.480968464, - "2035": 16254277.989362083, - "2036": 16308785.546896463, - "2037": 16356589.715532828, - "2038": 16373533.179649346, - "2039": 16398422.721058754, - "2040": 16404906.877344213, - "2041": 16404576.221726667, - "2042": 16406592.396312242, - "2043": 16430894.385506129, - "2044": 16459992.161933396, - "2045": 16476343.827945013, - "2046": 16488225.831504768, - "2047": 16497622.970592413, - "2048": 16508812.2000462, - "2049": 16513770.039766423, - "2050": 16511937.955553396 - }, - "stock": { - "2016": 7.340999999999999, - "2017": 7.481999999999999, - "2018": 7.623, - "2019": 7.76, - "2020": 7.907000000000001, - "2021": 8.057999999999998, - "2022": 8.219, - "2023": 8.345, - "2024": 8.464, - "2025": 8.593, - "2026": 8.709, - "2027": 8.818000000000001, - "2028": 8.926, - "2029": 9.039000000000001, - "2030": 9.152999999999999, - "2031": 9.271, - "2032": 9.379999999999999, - "2033": 9.478000000000002, - "2034": 9.565000000000001, - "2035": 9.641, - "2036": 9.707, - "2037": 9.763, - "2038": 9.812000000000001, - "2039": 9.850000000000001, - "2040": 9.883, - "2041": 9.914, - "2042": 9.937000000000001, - "2043": 9.958, - "2044": 9.975999999999999, - "2045": 9.989, - "2046": 10.001999999999999, - "2047": 10.009, - "2048": 10.016, - "2049": 10.019, - "2050": 10.019 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -352202,8 +359201,8 @@ "2019": 4670663.001426109, "2020": 3849421.80938274, "2021": 3279432.525648881, - "2022": 2673667.9524441077, - "2023": 1659961.3882276947, + "2022": 2673667.9524441073, + "2023": 1659961.388227695, "2024": 874726.2507065822, "2025": 362594.03223739885, "2026": 86678.89556221206, @@ -352280,8 +359279,8 @@ "2019": 1755024.0194642968, "2020": 1676136.1395307907, "2021": 1658317.2500931388, - "2022": 1668941.3260842701, - "2023": 1770792.537747238, + "2022": 1668941.32608427, + "2023": 1770792.5377472385, "2024": 1835150.6952107828, "2025": 1856238.663025699, "2026": 1794213.078340693, @@ -352358,8 +359357,8 @@ "2019": 1510794.9791095944, "2020": 1963792.0510864696, "2021": 2319942.22425798, - "2022": 2724921.721471623, - "2023": 3326154.0740250666, + "2022": 2724921.7214716226, + "2023": 3326154.074025067, "2024": 3837843.054082635, "2025": 4190199.3047369015, "2026": 4459288.026097096, @@ -352431,14 +359430,14 @@ "energy": { "2015": 3756488.6638777144, "2016": 3862020.7417493807, - "2017": 3927623.622405198, + "2017": 3927623.622405199, "2018": 3702409.5062668645, "2019": 3561683.4795699846, "2020": 3613278.4823398157, - "2021": 2840729.9763230844, + "2021": 2840729.976323084, "2022": 1757201.045842692, "2023": 655394.9101460995, - "2024": 121675.97125727414, + "2024": 121675.97125727416, "2025": 4257.852648539913, "2026": 0.0, "2027": 0.0, @@ -352509,14 +359508,14 @@ "energy": { "2015": 297388.6826990544, "2016": 272057.08230795636, - "2017": 247571.8156357554, + "2017": 247571.81563575545, "2018": 233716.9633417268, "2019": 218498.2766953425, "2020": 193426.39986070147, - "2021": 186774.14743957677, + "2021": 186774.14743957674, "2022": 190475.4995397963, "2023": 196866.18751662623, - "2024": 175156.46764650286, + "2024": 175156.4676465029, "2025": 133488.24458531395, "2026": 83452.31738347099, "2027": 33295.725151791776, @@ -352587,14 +359586,14 @@ "energy": { "2015": 1180610.7776403895, "2016": 1070899.9757894923, - "2017": 910321.5231598945, + "2017": 910321.5231598949, "2018": 941555.686303471, "2019": 856616.2276121331, "2020": 684077.5144449231, - "2021": 441863.8474347394, + "2021": 441863.84743473935, "2022": 189326.56489964956, "2023": 46483.97414490659, - "2024": 4201.123661637983, + "2024": 4201.123661637984, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -352665,11 +359664,11 @@ "energy": { "2015": 199323.87578284173, "2016": 216925.20015317108, - "2017": 255059.03879915137, + "2017": 255059.03879915143, "2018": 334691.8440879381, "2019": 417440.0161225394, "2020": 468746.6033545593, - "2021": 727471.0288025999, + "2021": 727471.0288025998, "2022": 1129816.8897178625, "2023": 1636120.9281923675, "2024": 1959815.437434585, @@ -352747,7 +359746,7 @@ "2018": 1924106.038373638, "2019": 786531.140092868, "2020": 422094.81153986935, - "2021": 203337.92805406128, + "2021": 203337.9280540613, "2022": 103085.78364542988, "2023": 0.0, "2024": 0.0, @@ -352825,7 +359824,7 @@ "2018": 847530.6854253706, "2019": 866240.9188506801, "2020": 837584.2961052016, - "2021": 730257.4969788591, + "2021": 730257.4969788592, "2022": 609893.406966904, "2023": 504209.06230622163, "2024": 387584.2530678152, @@ -352903,7 +359902,7 @@ "2018": 894.9667431461982, "2019": 1031.250519465716, "2020": 1509.13654660297, - "2021": 1705.962907641575, + "2021": 1705.9629076415752, "2022": 1785.9223033994708, "2023": 1998.8379591227026, "2024": 2204.1840948801814, @@ -352981,7 +359980,7 @@ "2018": 899972.3094578453, "2019": 1314519.6905369863, "2020": 1500479.7558083264, - "2021": 1690972.6120594381, + "2021": 1690972.6120594384, "2022": 1852763.8870842666, "2023": 2004102.0997346558, "2024": 2107654.5628373045, @@ -355816,237 +362815,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 4327106.0, - "2016": 4357108.0, - "2017": 4390740.0, - "2018": 4429342.0, - "2019": 4468982.0, - "2020": 4511814.0, - "2021": 4562578.0, - "2022": 4615482.0, - "2023": 4662553.0, - "2024": 4711948.0, - "2025": 4762522.0, - "2026": 4812218.0, - "2027": 4861060.0, - "2028": 4909428.0, - "2029": 4956956.0, - "2030": 5003198.0, - "2031": 5048292.0, - "2032": 5092540.0, - "2033": 5135487.0, - "2034": 5176923.0, - "2035": 5217543.0, - "2036": 5257706.0, - "2037": 5297228.0, - "2038": 5336378.0, - "2039": 5375140.0, - "2040": 5414076.0, - "2041": 5452974.0, - "2042": 5491477.0, - "2043": 5529843.0, - "2044": 5568096.0, - "2045": 5606175.0, - "2046": 5643871.0, - "2047": 5681100.0, - "2048": 5717724.0, - "2049": 5753576.0, - "2050": 5788695.0 - }, - "energy": { - "2015": 259252384, - "2016": 247343936, - "2017": 250743456, - "2018": 320175072, - "2019": 321154368, - "2020": 284197280, - "2021": 281129760, - "2022": 307925888, - "2023": 288318208, - "2024": 294745152, - "2025": 296817248, - "2026": 297874976, - "2027": 297937824, - "2028": 297099072, - "2029": 295522560, - "2030": 293565216, - "2031": 291398208, - "2032": 289280896, - "2033": 287784832, - "2034": 286113184, - "2035": 284695456, - "2036": 283670752, - "2037": 282753312, - "2038": 281954720, - "2039": 281439680, - "2040": 281101920, - "2041": 280732896, - "2042": 280576000, - "2043": 280597504, - "2044": 280804032, - "2045": 281057216, - "2046": 281188832, - "2047": 281307840, - "2048": 281517376, - "2049": 281570432, - "2050": 281509664 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 1781749.5294117646, + "2016": 1794103.294117647, + "2017": 1807951.7647058822, + "2018": 1823846.7058823528, + "2019": 1840169.0588235294, + "2020": 1857805.7647058822, + "2021": 1878708.588235294, + "2022": 1900492.588235294, + "2023": 1919874.7647058822, + "2024": 1940213.882352941, + "2025": 1961038.4705882352, + "2026": 1981501.5294117646, + "2027": 2001612.9411764706, + "2028": 2021529.1764705882, + "2029": 2041099.5294117646, + "2030": 2060140.3529411764, + "2031": 2078708.4705882352, + "2032": 2096928.2352941176, + "2033": 2114612.2941176468, + "2034": 2131674.176470588, + "2035": 2148400.058823529, + "2036": 2164937.7647058824, + "2037": 2181211.529411765, + "2038": 2197332.117647059, + "2039": 2213292.9411764704, + "2040": 2229325.4117647056, + "2041": 2245342.2352941176, + "2042": 2261196.4117647056, + "2043": 2276994.176470588, + "2044": 2292745.4117647056, + "2045": 2308425.0, + "2046": 2323946.882352941, + "2047": 2339276.470588235, + "2048": 2354356.9411764704, + "2049": 2369119.529411765, + "2050": 2383580.2941176468 + }, + "energy": { + "2015": 75462338.18613495, + "2016": 71996065.99074405, + "2017": 72985587.18222722, + "2018": 93195515.46354963, + "2019": 93480565.74851184, + "2020": 82723217.13708788, + "2021": 81830333.42253453, + "2022": 89630062.94484803, + "2023": 83922723.41579084, + "2024": 85793457.30895092, + "2025": 86396596.2529158, + "2026": 86704476.26857245, + "2027": 86722769.85938595, + "2028": 86478628.66345274, + "2029": 86019742.69348419, + "2030": 85450005.38732849, + "2031": 84819239.7680312, + "2032": 84202939.49829265, + "2033": 83767470.06972183, + "2034": 83280892.22323161, + "2035": 82868224.58198842, + "2036": 82569957.08451891, + "2037": 82302911.64224638, + "2038": 82070460.08810082, + "2039": 81920543.92509502, + "2040": 81822229.84615584, + "2041": 81714815.54408793, + "2042": 81669146.76824342, + "2043": 81675406.08241178, + "2044": 81735521.57890382, + "2045": 81809217.55167189, + "2046": 81847527.90758632, + "2047": 81882168.36799133, + "2048": 81943159.4233105, + "2049": 81958602.79070805, + "2050": 81940914.63950904 + } + }, + "panel replacement": { + "stock": { + "2015": 2290820.8235294116, + "2016": 2306704.2352941176, + "2017": 2324509.411764706, + "2018": 2344945.7647058824, + "2019": 2365931.6470588236, + "2020": 2388607.411764706, + "2021": 2415482.470588235, + "2022": 2443490.470588235, + "2023": 2468410.411764706, + "2024": 2494560.705882353, + "2025": 2521335.1764705884, + "2026": 2547644.8235294116, + "2027": 2573502.3529411764, + "2028": 2599108.941176471, + "2029": 2624270.8235294116, + "2030": 2648751.882352941, + "2031": 2672625.1764705884, + "2032": 2696050.588235294, + "2033": 2718787.2352941176, + "2034": 2740723.941176471, + "2035": 2762228.6470588236, + "2036": 2783491.411764706, + "2037": 2804414.8235294116, + "2038": 2825141.294117647, + "2039": 2845662.3529411764, + "2040": 2866275.529411765, + "2041": 2886868.588235294, + "2042": 2907252.529411765, + "2043": 2927563.941176471, + "2044": 2947815.529411765, + "2045": 2967975.0, + "2046": 2987931.705882353, + "2047": 3007641.1764705884, + "2048": 3027030.3529411764, + "2049": 3046010.8235294116, + "2050": 3064603.2352941176 + }, + "energy": { + "2015": 173368512.43704864, + "2016": 165405037.2961838, + "2017": 167678380.8091985, + "2018": 214109028.0275492, + "2019": 214763907.60140705, + "2020": 190049784.35320926, + "2021": 187998457.49146324, + "2022": 205917694.25509796, + "2023": 192805551.3251349, + "2024": 197103408.50818095, + "2025": 198489070.6016364, + "2026": 199196399.60318193, + "2027": 199238427.62275702, + "2028": 198677533.31466997, + "2029": 197623280.55887213, + "2030": 196314355.97977325, + "2031": 194865223.87304908, + "2032": 193449324.7166305, + "2033": 192448869.53782442, + "2034": 191330996.97439075, + "2035": 190382927.02568644, + "2036": 189697681.99369362, + "2037": 189084167.06435648, + "2038": 188550128.7463747, + "2039": 188205708.69797283, + "2040": 187979840.19154963, + "2041": 187733064.67131537, + "2042": 187628144.41674474, + "2043": 187642524.67598835, + "2044": 187780635.08247393, + "2045": 187949945.5157113, + "2046": 188037960.40599257, + "2047": 188117544.01332444, + "2048": 188257665.94416854, + "2049": 188293145.8099809, + "2050": 188252508.7381005 + } + }, + "panel management": { + "stock": { + "2015": 254535.64705882352, + "2016": 256300.4705882353, + "2017": 258278.82352941175, + "2018": 260549.5294117647, + "2019": 262881.29411764705, + "2020": 265400.82352941175, + "2021": 268386.9411764706, + "2022": 271498.9411764706, + "2023": 274267.82352941175, + "2024": 277173.4117647059, + "2025": 280148.35294117645, + "2026": 283071.64705882355, + "2027": 285944.70588235295, + "2028": 288789.88235294115, + "2029": 291585.64705882355, + "2030": 294305.76470588235, + "2031": 296958.35294117645, + "2032": 299561.17647058825, + "2033": 302087.4705882353, + "2034": 304524.88235294115, + "2035": 306914.29411764705, + "2036": 309276.82352941175, + "2037": 311601.64705882355, + "2038": 313904.5882352941, + "2039": 316184.70588235295, + "2040": 318475.0588235294, + "2041": 320763.17647058825, + "2042": 323028.0588235294, + "2043": 325284.88235294115, + "2044": 327535.0588235294, + "2045": 329775.0, + "2046": 331992.4117647059, + "2047": 334182.35294117645, + "2048": 336336.70588235295, + "2049": 338445.64705882355, + "2050": 340511.4705882353 + }, + "energy": { + "2015": 10421533.376816409, + "2016": 9942832.713072145, + "2017": 10079488.008574288, + "2018": 12870528.508901183, + "2019": 12909894.650081133, + "2020": 11424278.50970288, + "2021": 11300969.086002259, + "2022": 12378130.800054017, + "2023": 11589933.259074276, + "2024": 11848286.182868142, + "2025": 11931581.145447802, + "2026": 11974100.128245637, + "2027": 11976626.517857028, + "2028": 11942910.021877298, + "2029": 11879536.747643678, + "2030": 11800854.63289826, + "2031": 11713744.358919725, + "2032": 11628631.785076879, + "2033": 11568492.392453767, + "2034": 11501294.80237765, + "2035": 11444304.392325154, + "2036": 11403112.921787482, + "2037": 11366233.293397155, + "2038": 11334131.1655245, + "2039": 11313427.376932163, + "2040": 11299849.962294566, + "2041": 11285015.784596719, + "2042": 11278708.815011865, + "2043": 11279573.241599876, + "2044": 11287875.33862224, + "2045": 11298052.932616808, + "2046": 11303343.686421113, + "2047": 11308127.618684232, + "2048": 11316550.63252099, + "2049": 11318683.399311056, + "2050": 11316240.622390468 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 3933732.727272727, + "2016": 3961007.2727272725, + "2017": 3991581.818181818, + "2018": 4026674.5454545454, + "2019": 4062710.909090909, + "2020": 4101649.090909091, + "2021": 4147798.1818181816, + "2022": 4195892.7272727275, + "2023": 4238684.545454545, + "2024": 4283589.090909091, + "2025": 4329565.454545454, + "2026": 4374743.636363636, + "2027": 4419145.454545454, + "2028": 4463116.363636363, + "2029": 4506323.636363636, + "2030": 4548361.818181818, + "2031": 4589356.363636363, + "2032": 4629581.818181818, + "2033": 4668624.545454545, + "2034": 4706293.636363636, + "2035": 4743220.909090909, + "2036": 4779732.7272727275, + "2037": 4815661.818181818, + "2038": 4851252.7272727275, + "2039": 4886490.909090909, + "2040": 4921887.2727272725, + "2041": 4957249.090909091, + "2042": 4992251.818181818, + "2043": 5027130.0, + "2044": 5061905.454545454, + "2045": 5096522.7272727275, + "2046": 5130791.818181818, + "2047": 5164636.363636363, + "2048": 5197930.909090909, + "2049": 5230523.636363636, + "2050": 5262450.0 + }, + "energy": { + "2015": 209698462.72983113, + "2016": 200066214.7999601, + "2017": 202815945.03202352, + "2018": 258976289.30892685, + "2019": 259768401.08274752, + "2020": 229875350.8395872, + "2021": 227394161.58891088, + "2022": 249068434.21088138, + "2023": 233208597.9761702, + "2024": 238407085.47339883, + "2025": 240083117.6823394, + "2026": 240938669.8364376, + "2027": 240989504.96775755, + "2028": 240311073.38576844, + "2029": 239035898.44706804, + "2030": 237452684.35468206, + "2031": 235699881.77939987, + "2032": 233987276.2300545, + "2033": 232777172.33012104, + "2034": 231425045.84080246, + "2035": 230278304.6707423, + "2036": 229449464.25570834, + "2037": 228707385.22569695, + "2038": 228061437.39615515, + "2039": 227644842.97731897, + "2040": 227371642.9716765, + "2041": 227073154.81771445, + "2042": 226946248.17369124, + "2043": 226963641.8642447, + "2044": 227130693.76726854, + "2045": 227335483.76676103, + "2046": 227441942.4709967, + "2047": 227538203.0888067, + "2048": 227707688.03783056, + "2049": 227750602.82791635, + "2050": 227701450.12202197 + } + }, + "panel replacement": { + "stock": { + "2015": 393373.27272727276, + "2016": 396100.7272727273, + "2017": 399158.1818181818, + "2018": 402667.45454545453, + "2019": 406271.09090909094, + "2020": 410164.9090909091, + "2021": 414779.8181818182, + "2022": 419589.27272727276, + "2023": 423868.45454545453, + "2024": 428358.9090909091, + "2025": 432956.54545454547, + "2026": 437474.36363636365, + "2027": 441914.54545454547, + "2028": 446311.63636363635, + "2029": 450632.36363636365, + "2030": 454836.1818181818, + "2031": 458935.63636363635, + "2032": 462958.1818181818, + "2033": 466862.45454545453, + "2034": 470629.36363636365, + "2035": 474322.09090909094, + "2036": 477973.27272727276, + "2037": 481566.1818181818, + "2038": 485125.27272727276, + "2039": 488649.09090909094, + "2040": 492188.7272727273, + "2041": 495724.9090909091, + "2042": 499225.1818181818, + "2043": 502713.0, + "2044": 506190.54545454547, + "2045": 509652.27272727276, + "2046": 513079.1818181818, + "2047": 516463.63636363635, + "2048": 519793.09090909094, + "2049": 523052.36363636365, + "2050": 526245.0 + }, + "energy": { + "2015": 49553921.27016884, + "2016": 47277721.20003988, + "2017": 47927510.96797646, + "2018": 61198782.69107311, + "2019": 61385966.91725246, + "2020": 54321929.16041277, + "2021": 53735598.4110891, + "2022": 58857453.78911859, + "2023": 55109610.023829766, + "2024": 56338066.52660115, + "2025": 56734130.31766057, + "2026": 56936306.16356235, + "2027": 56948319.03224242, + "2028": 56787998.61423154, + "2029": 56486661.552931935, + "2030": 56112531.645317905, + "2031": 55698326.22060009, + "2032": 55293619.76994549, + "2033": 55007659.66987893, + "2034": 54688138.15919753, + "2035": 54417151.32925766, + "2036": 54221287.74429164, + "2037": 54045926.77430301, + "2038": 53893282.60384483, + "2039": 53794837.022681005, + "2040": 53730277.02832349, + "2041": 53659741.18228551, + "2042": 53629751.82630873, + "2043": 53633862.13575527, + "2044": 53673338.23273144, + "2045": 53721732.233238935, + "2046": 53746889.52900326, + "2047": 53769636.911193274, + "2048": 53809687.9621694, + "2049": 53819829.17208364, + "2050": 53808213.877978005 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 2351688.0434782607, + "2016": 2367993.4782608696, + "2017": 2386271.7391304346, + "2018": 2407251.0869565215, + "2019": 2428794.565217391, + "2020": 2452072.8260869565, + "2021": 2479661.956521739, + "2022": 2508414.1304347822, + "2023": 2533996.195652174, + "2024": 2560841.304347826, + "2025": 2588327.1739130435, + "2026": 2615335.8695652173, + "2027": 2641880.4347826084, + "2028": 2668167.3913043477, + "2029": 2693997.8260869565, + "2030": 2719129.347826087, + "2031": 2743636.956521739, + "2032": 2767684.7826086953, + "2033": 2791025.5434782607, + "2034": 2813545.108695652, + "2035": 2835621.195652174, + "2036": 2857448.913043478, + "2037": 2878928.260869565, + "2038": 2900205.4347826084, + "2039": 2921271.7391304346, + "2040": 2942432.608695652, + "2041": 2963572.8260869565, + "2042": 2984498.3695652173, + "2043": 3005349.456521739, + "2044": 3026139.1304347822, + "2045": 3046834.2391304346, + "2046": 3067321.195652174, + "2047": 3087554.347826087, + "2048": 3107458.695652174, + "2049": 3126943.4782608696, + "2050": 3146029.8913043477 + }, + "energy": { + "2015": 116921165.80399597, + "2016": 111550531.97763059, + "2017": 113083693.7385423, + "2018": 144396908.14807838, + "2019": 144838564.37596166, + "2020": 128171154.2368099, + "2021": 126787722.3508872, + "2022": 138872604.56663993, + "2023": 130029666.38825198, + "2024": 132928176.99572626, + "2025": 133862679.02899511, + "2026": 134339707.58686376, + "2027": 134368051.6325966, + "2028": 133989779.84914242, + "2029": 133278783.02782105, + "2030": 132396033.41206647, + "2031": 131418726.67429474, + "2032": 130463832.51443702, + "2033": 129789117.22619732, + "2034": 129035214.6778068, + "2035": 128395828.42416692, + "2036": 127933693.47892368, + "2037": 127519933.91112268, + "2038": 127159774.03061897, + "2039": 126927494.28720225, + "2040": 126775166.6890809, + "2041": 126608739.22706899, + "2042": 126537980.1353031, + "2043": 126547678.30166383, + "2044": 126640821.1077534, + "2045": 126755005.4712149, + "2046": 126814363.44478886, + "2047": 126868035.29106204, + "2048": 126962534.68589848, + "2049": 126986462.60230637, + "2050": 126959056.62326019 + } + }, + "panel replacement": { + "stock": { + "2015": 1599147.8695652173, + "2016": 1610235.5652173911, + "2017": 1622664.7826086956, + "2018": 1636930.7391304346, + "2019": 1651580.304347826, + "2020": 1667409.5217391304, + "2021": 1686170.1304347825, + "2022": 1705721.608695652, + "2023": 1723117.413043478, + "2024": 1741372.0869565217, + "2025": 1760062.4782608694, + "2026": 1778428.3913043477, + "2027": 1796478.6956521738, + "2028": 1814353.8260869563, + "2029": 1831918.5217391304, + "2030": 1849007.956521739, + "2031": 1865673.1304347825, + "2032": 1882025.6521739129, + "2033": 1897897.3695652173, + "2034": 1913210.6739130435, + "2035": 1928222.413043478, + "2036": 1943065.2608695652, + "2037": 1957671.2173913042, + "2038": 1972139.6956521738, + "2039": 1986464.7826086956, + "2040": 2000854.1739130435, + "2041": 2015229.5217391304, + "2042": 2029458.8913043477, + "2043": 2043637.6304347825, + "2044": 2057774.608695652, + "2045": 2071847.2826086956, + "2046": 2085778.413043478, + "2047": 2099536.956521739, + "2048": 2113071.913043478, + "2049": 2126321.565217391, + "2050": 2139300.3260869565 + }, + "energy": { + "2015": 121576929.36113778, + "2016": 115992438.60753769, + "2017": 117586650.3811188, + "2018": 150146747.00827903, + "2019": 150605989.84639174, + "2020": 133274888.74774435, + "2021": 131836369.04505232, + "2022": 144402467.41893655, + "2023": 135207406.26071092, + "2024": 138221334.63676006, + "2025": 139193048.2431487, + "2026": 139689071.9261529, + "2027": 139718544.62275302, + "2028": 139325210.17744464, + "2029": 138585901.6893075, + "2030": 137668001.265204, + "2031": 136651778.4846219, + "2032": 135658860.743663, + "2033": 134957278.5076912, + "2034": 134173355.80010797, + "2035": 133508509.38963366, + "2036": 133027972.37816273, + "2037": 132597737.03624555, + "2038": 132223235.7040905, + "2039": 131981706.65532327, + "2040": 131823313.42079464, + "2041": 131650258.87028927, + "2042": 131576682.17404163, + "2043": 131586766.51829584, + "2044": 131683618.24123737, + "2045": 131802349.38965902, + "2046": 131864070.97882208, + "2047": 131919880.02090754, + "2048": 132018142.35152748, + "2049": 132043023.0699404, + "2050": 132014525.79354346 + } + }, + "panel management": { + "stock": { + "2015": 376270.0869565217, + "2016": 378878.95652173914, + "2017": 381803.47826086957, + "2018": 385160.17391304346, + "2019": 388607.1304347826, + "2020": 392331.652173913, + "2021": 396745.9130434783, + "2022": 401346.2608695652, + "2023": 405439.39130434784, + "2024": 409734.60869565216, + "2025": 414132.3478260869, + "2026": 418453.73913043475, + "2027": 422700.8695652174, + "2028": 426906.7826086956, + "2029": 431039.652173913, + "2030": 435060.6956521739, + "2031": 438981.9130434783, + "2032": 442829.5652173913, + "2033": 446564.0869565217, + "2034": 450167.2173913043, + "2035": 453699.39130434784, + "2036": 457191.8260869565, + "2037": 460628.52173913043, + "2038": 464032.8695652174, + "2039": 467403.47826086957, + "2040": 470789.2173913043, + "2041": 474171.652173913, + "2042": 477519.73913043475, + "2043": 480855.9130434783, + "2044": 484182.2608695652, + "2045": 487493.47826086957, + "2046": 490771.39130434784, + "2047": 494008.6956521739, + "2048": 497193.39130434784, + "2049": 500310.95652173914, + "2050": 503364.7826086956 + }, + "energy": { + "2015": 20754288.834866267, + "2016": 19800965.414831735, + "2017": 20073111.880338892, + "2018": 25631416.843642615, + "2019": 25709813.77764662, + "2020": 22751237.015445776, + "2021": 22505668.604060486, + "2022": 24650816.014423538, + "2023": 23081135.35103712, + "2024": 23595640.36751369, + "2025": 23761520.727856185, + "2026": 23846196.486983344, + "2027": 23851227.744650368, + "2028": 23784081.97341294, + "2029": 23657875.282871444, + "2030": 23501181.322729528, + "2031": 23327702.841083374, + "2032": 23158202.741899993, + "2033": 23038436.266111497, + "2034": 22904613.52208525, + "2035": 22791118.186199438, + "2036": 22709086.14291361, + "2037": 22635641.052631777, + "2038": 22571710.26529054, + "2039": 22530479.05747449, + "2040": 22503439.890124485, + "2041": 22473897.902641747, + "2042": 22461337.690655287, + "2043": 22463059.180040337, + "2044": 22479592.651009258, + "2045": 22499861.1391261, + "2046": 22510397.576389063, + "2047": 22519924.688030433, + "2048": 22536698.962574046, + "2049": 22540946.327753235, + "2050": 22536081.58319637 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 312075.0, - "2016": 322611.0, - "2017": 330307.0, - "2018": 338701.0, - "2019": 346383.0, - "2020": 355698.0, - "2021": 363083.0, - "2022": 364292.0, - "2023": 365291.0, - "2024": 366340.0, - "2025": 367419.0, - "2026": 368471.0, - "2027": 369511.0, - "2028": 370547.0, - "2029": 371570.0, - "2030": 372564.0, - "2031": 373531.0, - "2032": 374479.0, - "2033": 375393.0, - "2034": 376268.0, - "2035": 377124.0, - "2036": 377971.0, - "2037": 378803.0, - "2038": 379621.0, - "2039": 380423.0, - "2040": 381228.0, - "2041": 382032.0, - "2042": 382818.0, - "2043": 383594.0, - "2044": 384363.0, - "2045": 385126.0, - "2046": 385879.0, - "2047": 386620.0, - "2048": 387344.0, - "2049": 388051.0, - "2050": 388740.0 - }, - "energy": { - "2015": 21872400, - "2016": 20253754, - "2017": 21951952, - "2018": 30058588, - "2019": 31556160, - "2020": 25743884, - "2021": 23550240, - "2022": 29160610, - "2023": 26680750, - "2024": 24786526, - "2025": 24964734, - "2026": 25058214, - "2027": 25055274, - "2028": 24962518, - "2029": 24794662, - "2030": 24583340, - "2031": 24344954, - "2032": 24101548, - "2033": 23883042, - "2034": 23641616, - "2035": 23413484, - "2036": 23209612, - "2037": 23009998, - "2038": 22814342, - "2039": 22636680, - "2040": 22466856, - "2041": 22287802, - "2042": 22131552, - "2043": 21995028, - "2044": 21879990, - "2045": 21775132, - "2046": 21666862, - "2047": 21560438, - "2048": 21465676, - "2049": 21362008, - "2050": 21253462 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 128501.47058823529, + "2016": 132839.82352941175, + "2017": 136008.76470588235, + "2018": 139465.11764705883, + "2019": 142628.29411764705, + "2020": 146463.88235294117, + "2021": 149504.76470588235, + "2022": 150002.5882352941, + "2023": 150413.94117647057, + "2024": 150845.88235294117, + "2025": 151290.17647058822, + "2026": 151723.35294117648, + "2027": 152151.5882352941, + "2028": 152578.17647058822, + "2029": 152999.41176470587, + "2030": 153408.70588235292, + "2031": 153806.88235294117, + "2032": 154197.23529411765, + "2033": 154573.5882352941, + "2034": 154933.88235294117, + "2035": 155286.35294117648, + "2036": 155635.11764705883, + "2037": 155977.70588235292, + "2038": 156314.5294117647, + "2039": 156644.76470588235, + "2040": 156976.23529411765, + "2041": 157307.29411764705, + "2042": 157630.94117647057, + "2043": 157950.4705882353, + "2044": 158267.11764705883, + "2045": 158581.29411764705, + "2046": 158891.35294117648, + "2047": 159196.4705882353, + "2048": 159494.5882352941, + "2049": 159785.70588235292, + "2050": 160069.41176470587 + }, + "energy": { + "2015": 6366546.838552575, + "2016": 5895396.641316068, + "2017": 6389702.575193297, + "2018": 8749355.736121979, + "2019": 9185264.108413307, + "2020": 7493445.7714866325, + "2021": 6854927.0322028855, + "2022": 8487975.229319353, + "2023": 7766145.670466506, + "2024": 7214781.127996982, + "2025": 7266653.331276219, + "2026": 7293863.184720189, + "2027": 7293007.419111232, + "2028": 7266008.305225386, + "2029": 7217149.328335238, + "2030": 7155638.409962467, + "2031": 7086249.79075949, + "2032": 7015399.966333056, + "2033": 6951797.952676358, + "2034": 6881524.46019065, + "2035": 6815120.541856463, + "2036": 6755778.145179857, + "2037": 6697675.1532525495, + "2038": 6640724.243053219, + "2039": 6589010.967672789, + "2040": 6539579.151762767, + "2041": 6487460.697563402, + "2042": 6441979.957291468, + "2043": 6402240.996748202, + "2044": 6368756.110992025, + "2045": 6338234.386426044, + "2046": 6306719.508030893, + "2047": 6275741.957293612, + "2048": 6248158.943471858, + "2049": 6217983.600223789, + "2050": 6186388.3846490225 + } + }, + "panel replacement": { + "stock": { + "2015": 165216.17647058822, + "2016": 170794.05882352943, + "2017": 174868.41176470587, + "2018": 179312.29411764705, + "2019": 183379.23529411765, + "2020": 188310.70588235295, + "2021": 192220.41176470587, + "2022": 192860.4705882353, + "2023": 193389.35294117648, + "2024": 193944.70588235295, + "2025": 194515.9411764706, + "2026": 195072.88235294117, + "2027": 195623.4705882353, + "2028": 196171.9411764706, + "2029": 196713.5294117647, + "2030": 197239.76470588235, + "2031": 197751.70588235295, + "2032": 198253.58823529413, + "2033": 198737.4705882353, + "2034": 199200.70588235295, + "2035": 199653.88235294117, + "2036": 200102.29411764705, + "2037": 200542.76470588235, + "2038": 200975.82352941178, + "2039": 201400.41176470587, + "2040": 201826.58823529413, + "2041": 202252.23529411765, + "2042": 202668.35294117648, + "2043": 203079.17647058822, + "2044": 203486.29411764705, + "2045": 203890.23529411765, + "2046": 204288.88235294117, + "2047": 204681.17647058822, + "2048": 205064.4705882353, + "2049": 205438.76470588235, + "2050": 205803.5294117647 + }, + "energy": { + "2015": 14626617.479544964, + "2016": 13544188.67078161, + "2017": 14679815.879068233, + "2018": 20100924.848267246, + "2019": 21102388.46415197, + "2020": 17215575.049184263, + "2021": 15748630.787269754, + "2022": 19500424.642023448, + "2023": 17842080.627520036, + "2024": 16575365.96115633, + "2025": 16694538.079798762, + "2026": 16757050.479077665, + "2027": 16755084.4280092, + "2028": 16693056.18552403, + "2029": 16580806.706562119, + "2030": 16439490.433130195, + "2031": 16280075.790270755, + "2032": 16117304.148648158, + "2033": 15971183.75587071, + "2034": 15809736.189457484, + "2035": 15657178.65124295, + "2036": 15520844.377967509, + "2037": 15387357.535117071, + "2038": 15256517.505235676, + "2039": 15137710.5103631, + "2040": 15024144.980890054, + "2041": 14904407.121021798, + "2042": 14799918.862706346, + "2043": 14708621.87084549, + "2044": 14631693.101180894, + "2045": 14561571.950522067, + "2046": 14489169.110664058, + "2047": 14418000.73688509, + "2048": 14354631.032344362, + "2049": 14285305.664260864, + "2050": 14212718.256343367 + } + }, + "panel management": { + "stock": { + "2015": 18357.352941176472, + "2016": 18977.11764705882, + "2017": 19429.823529411766, + "2018": 19923.58823529412, + "2019": 20375.470588235294, + "2020": 20923.41176470588, + "2021": 21357.823529411766, + "2022": 21428.941176470587, + "2023": 21487.70588235294, + "2024": 21549.41176470588, + "2025": 21612.882352941175, + "2026": 21674.764705882353, + "2027": 21735.941176470587, + "2028": 21796.882352941175, + "2029": 21857.058823529413, + "2030": 21915.529411764706, + "2031": 21972.41176470588, + "2032": 22028.176470588234, + "2033": 22081.941176470587, + "2034": 22133.41176470588, + "2035": 22183.764705882353, + "2036": 22233.58823529412, + "2037": 22282.529411764706, + "2038": 22330.647058823528, + "2039": 22377.823529411766, + "2040": 22425.176470588234, + "2041": 22472.470588235294, + "2042": 22518.70588235294, + "2043": 22564.352941176472, + "2044": 22609.58823529412, + "2045": 22654.470588235294, + "2046": 22698.764705882353, + "2047": 22742.352941176472, + "2048": 22784.941176470587, + "2049": 22826.529411764706, + "2050": 22867.058823529413 + }, + "energy": { + "2015": 879235.6819024632, + "2016": 814168.6879023217, + "2017": 882433.5457384713, + "2018": 1208307.4156107786, + "2019": 1268507.427434723, + "2020": 1034863.1793291047, + "2021": 946682.1805273616, + "2022": 1172210.128657202, + "2023": 1072523.7020134574, + "2024": 996378.9108466896, + "2025": 1003542.58892502, + "2026": 1007300.3362021474, + "2027": 1007182.1528795677, + "2028": 1003453.5092505857, + "2029": 996705.965102645, + "2030": 988211.1569073398, + "2031": 978628.4189697563, + "2032": 968843.8850187884, + "2033": 960060.2914529346, + "2034": 950355.3503518674, + "2035": 941184.8069005875, + "2036": 932989.4768526359, + "2037": 924965.3116303795, + "2038": 917100.2517111065, + "2039": 909958.5219641123, + "2040": 903131.8673471793, + "2041": 895934.1814148005, + "2042": 889653.1800021864, + "2043": 884165.1324063098, + "2044": 879540.7878270823, + "2045": 875325.6630518894, + "2046": 870973.3813050496, + "2047": 866695.305821299, + "2048": 862886.0241837812, + "2049": 858718.7355153469, + "2050": 854355.3590076118 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 283704.54545454547, + "2016": 293282.72727272724, + "2017": 300279.0909090909, + "2018": 307910.0, + "2019": 314893.63636363635, + "2020": 323361.8181818182, + "2021": 330075.45454545453, + "2022": 331174.54545454547, + "2023": 332082.72727272724, + "2024": 333036.36363636365, + "2025": 334017.2727272727, + "2026": 334973.63636363635, + "2027": 335919.0909090909, + "2028": 336860.90909090906, + "2029": 337790.90909090906, + "2030": 338694.54545454547, + "2031": 339573.63636363635, + "2032": 340435.45454545453, + "2033": 341266.36363636365, + "2034": 342061.8181818182, + "2035": 342840.0, + "2036": 343610.0, + "2037": 344366.36363636365, + "2038": 345110.0, + "2039": 345839.0909090909, + "2040": 346570.90909090906, + "2041": 347301.8181818182, + "2042": 348016.36363636365, + "2043": 348721.8181818182, + "2044": 349420.90909090906, + "2045": 350114.54545454547, + "2046": 350799.0909090909, + "2047": 351472.72727272724, + "2048": 352130.90909090906, + "2049": 352773.63636363635, + "2050": 353400.0 + }, + "energy": { + "2015": 17691673.979792442, + "2016": 16382418.602207216, + "2017": 17756020.281453002, + "2018": 24313140.724790208, + "2019": 25524464.38315718, + "2020": 20823156.24721544, + "2021": 19048808.920185585, + "2022": 23586803.696525086, + "2023": 21580948.16007147, + "2024": 20048789.208484158, + "2025": 20192934.242252324, + "2026": 20268546.3233971, + "2027": 20266168.279766742, + "2028": 20191141.8120874, + "2029": 20055370.080244895, + "2030": 19884440.510158498, + "2031": 19691619.996938787, + "2032": 19494739.014663164, + "2033": 19317998.605991572, + "2034": 19122719.16330374, + "2035": 18938192.683888678, + "2036": 18773289.108715937, + "2037": 18611829.652515322, + "2038": 18453571.657773536, + "2039": 18309868.260679577, + "2040": 18172504.695549812, + "2041": 18027675.367594134, + "2042": 17901291.24608289, + "2043": 17790862.664929602, + "2044": 17697813.214878973, + "2045": 17612997.943113044, + "2046": 17525422.8465625, + "2047": 17439340.90257714, + "2048": 17362691.864992186, + "2049": 17278839.13469569, + "2050": 17191040.793232907 + } + }, + "panel replacement": { + "stock": { + "2015": 28370.454545454548, + "2016": 29328.272727272728, + "2017": 30027.909090909092, + "2018": 30791.0, + "2019": 31489.363636363636, + "2020": 32336.18181818182, + "2021": 33007.545454545456, + "2022": 33117.454545454544, + "2023": 33208.27272727273, + "2024": 33303.63636363637, + "2025": 33401.72727272727, + "2026": 33497.36363636364, + "2027": 33591.90909090909, + "2028": 33686.09090909091, + "2029": 33779.09090909091, + "2030": 33869.454545454544, + "2031": 33957.36363636364, + "2032": 34043.545454545456, + "2033": 34126.63636363637, + "2034": 34206.181818181816, + "2035": 34284.0, + "2036": 34361.0, + "2037": 34436.63636363637, + "2038": 34511.0, + "2039": 34583.90909090909, + "2040": 34657.09090909091, + "2041": 34730.181818181816, + "2042": 34801.63636363637, + "2043": 34872.181818181816, + "2044": 34942.09090909091, + "2045": 35011.454545454544, + "2046": 35079.90909090909, + "2047": 35147.27272727273, + "2048": 35213.09090909091, + "2049": 35277.36363636364, + "2050": 35340.0 + }, + "energy": { + "2015": 4180726.0202075555, + "2016": 3871335.3977927826, + "2017": 4195931.718546995, + "2018": 5745447.275209789, + "2019": 6031695.616842818, + "2020": 4920727.752784558, + "2021": 4501431.079814414, + "2022": 5573806.3034749115, + "2023": 5099801.839928528, + "2024": 4737736.791515842, + "2025": 4771799.757747675, + "2026": 4789667.676602899, + "2027": 4789105.720233255, + "2028": 4771376.187912596, + "2029": 4739291.919755103, + "2030": 4698899.489841499, + "2031": 4653334.00306121, + "2032": 4606808.985336834, + "2033": 4565043.394008426, + "2034": 4518896.83669626, + "2035": 4475291.316111322, + "2036": 4436322.8912840625, + "2037": 4398168.347484675, + "2038": 4360770.342226462, + "2039": 4326811.739320421, + "2040": 4294351.304450186, + "2041": 4260126.632405863, + "2042": 4230260.753917108, + "2043": 4204165.335070397, + "2044": 4182176.785121025, + "2045": 4162134.056886953, + "2046": 4141439.153437497, + "2047": 4121097.097422859, + "2048": 4102984.135007811, + "2049": 4083168.8653043085, + "2050": 4062421.2067670906 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 169605.97826086957, + "2016": 175332.0652173913, + "2017": 179514.67391304346, + "2018": 184076.6304347826, + "2019": 188251.6304347826, + "2020": 193314.1304347826, + "2021": 197327.71739130435, + "2022": 197984.78260869565, + "2023": 198527.71739130435, + "2024": 199097.8260869565, + "2025": 199684.23913043478, + "2026": 200255.97826086957, + "2027": 200821.1956521739, + "2028": 201384.23913043478, + "2029": 201940.21739130432, + "2030": 202480.43478260867, + "2031": 203005.97826086957, + "2032": 203521.1956521739, + "2033": 204017.93478260867, + "2034": 204493.47826086957, + "2035": 204958.6956521739, + "2036": 205419.02173913043, + "2037": 205871.1956521739, + "2038": 206315.76086956522, + "2039": 206751.6304347826, + "2040": 207189.1304347826, + "2041": 207626.08695652173, + "2042": 208053.26086956522, + "2043": 208475.0, + "2044": 208892.93478260867, + "2045": 209307.60869565216, + "2046": 209716.84782608695, + "2047": 210119.5652173913, + "2048": 210513.04347826086, + "2049": 210897.28260869565, + "2050": 211271.73913043478 + }, + "energy": { + "2015": 9864312.402740803, + "2016": 9134313.417103799, + "2017": 9900189.84555745, + "2018": 13556230.793935547, + "2019": 14231626.180523088, + "2020": 11610326.906783001, + "2021": 10621007.50349859, + "2022": 13151248.463565383, + "2023": 12032847.476245252, + "2024": 11178564.57648257, + "2025": 11258935.243838126, + "2026": 11301094.125506721, + "2027": 11299768.20432459, + "2028": 11257935.842021933, + "2029": 11182233.860407, + "2030": 11086928.991002088, + "2031": 10979418.430823974, + "2032": 10869643.882777052, + "2033": 10771099.075354306, + "2034": 10662217.494634124, + "2035": 10559331.422823895, + "2036": 10467386.455734247, + "2037": 10377361.819390696, + "2038": 10289122.215713428, + "2039": 10208997.790863128, + "2040": 10132408.253844645, + "2041": 10051656.04590403, + "2042": 9981188.29600332, + "2043": 9919616.845843676, + "2044": 9867735.444159979, + "2045": 9820445.157317813, + "2046": 9771616.080314616, + "2047": 9723619.537495844, + "2048": 9680882.482032863, + "2049": 9634128.87757394, + "2050": 9585175.326337317 + } + }, + "panel replacement": { + "stock": { + "2015": 115332.0652173913, + "2016": 119225.80434782608, + "2017": 122069.97826086955, + "2018": 125172.10869565216, + "2019": 128011.10869565216, + "2020": 131453.60869565216, + "2021": 134182.84782608695, + "2022": 134629.65217391303, + "2023": 134998.84782608695, + "2024": 135386.52173913043, + "2025": 135785.28260869565, + "2026": 136174.0652173913, + "2027": 136558.41304347824, + "2028": 136941.28260869565, + "2029": 137319.34782608695, + "2030": 137686.6956521739, + "2031": 138044.0652173913, + "2032": 138394.41304347824, + "2033": 138732.1956521739, + "2034": 139055.5652173913, + "2035": 139371.91304347824, + "2036": 139684.93478260867, + "2037": 139992.41304347824, + "2038": 140294.71739130435, + "2039": 140591.10869565216, + "2040": 140888.60869565216, + "2041": 141185.73913043478, + "2042": 141476.21739130435, + "2043": 141763.0, + "2044": 142047.1956521739, + "2045": 142329.17391304346, + "2046": 142607.45652173914, + "2047": 142881.30434782608, + "2048": 143148.86956521738, + "2049": 143410.15217391303, + "2050": 143664.78260869565 + }, + "energy": { + "2015": 10257106.178659286, + "2016": 9498038.866079865, + "2017": 10294412.249814017, + "2018": 14096035.583501304, + "2019": 14798324.999120401, + "2020": 12072646.423761817, + "2021": 11043932.637155004, + "2022": 13674926.985811973, + "2023": 12511991.627634086, + "2024": 11623691.455080332, + "2025": 11707262.456794206, + "2026": 11751100.091693945, + "2027": 11749721.372752938, + "2028": 11706223.259116223, + "2029": 11627506.848721158, + "2030": 11528406.969792157, + "2031": 11416615.373373572, + "2032": 11302469.63781082, + "2033": 11200000.80756475, + "2034": 11086783.597003084, + "2035": 10979800.634605272, + "2036": 10884194.448230863, + "2037": 10790585.05956081, + "2038": 10698831.782988884, + "2039": 10615516.82907834, + "2040": 10535877.521106439, + "2041": 10451909.785983011, + "2042": 10378636.032740774, + "2043": 10314612.827059858, + "2044": 10260665.524496783, + "2045": 10211492.153504945, + "2046": 10160718.718218308, + "2047": 10110810.968361976, + "2048": 10066372.136971634, + "2049": 10017756.81888449, + "2050": 9966853.952840125 + } + }, + "panel management": { + "stock": { + "2015": 27136.95652173913, + "2016": 28053.130434782608, + "2017": 28722.347826086956, + "2018": 29452.260869565216, + "2019": 30120.260869565216, + "2020": 30930.260869565216, + "2021": 31572.434782608696, + "2022": 31677.565217391304, + "2023": 31764.434782608696, + "2024": 31855.652173913044, + "2025": 31949.478260869564, + "2026": 32040.95652173913, + "2027": 32131.391304347824, + "2028": 32221.478260869564, + "2029": 32310.434782608696, + "2030": 32396.869565217392, + "2031": 32480.95652173913, + "2032": 32563.391304347824, + "2033": 32642.869565217392, + "2034": 32718.95652173913, + "2035": 32793.391304347824, + "2036": 32867.04347826087, + "2037": 32939.391304347824, + "2038": 33010.52173913043, + "2039": 33080.260869565216, + "2040": 33150.260869565216, + "2041": 33220.17391304348, + "2042": 33288.52173913043, + "2043": 33356.0, + "2044": 33422.86956521739, + "2045": 33489.217391304344, + "2046": 33554.69565217391, + "2047": 33619.13043478261, + "2048": 33682.086956521736, + "2049": 33743.565217391304, + "2050": 33803.47826086957 + }, + "energy": { + "2015": 1750981.4185999113, + "2016": 1621401.716816336, + "2017": 1757349.9046285346, + "2018": 2406321.622563151, + "2019": 2526208.820356512, + "2020": 2060910.6694551837, + "2021": 1885299.859346408, + "2022": 2334434.5506226458, + "2023": 2135910.896120663, + "2024": 1984269.968437098, + "2025": 1998536.2993676704, + "2026": 2006019.782799334, + "2027": 2005784.4229224718, + "2028": 1998358.898861845, + "2029": 1984921.2908718437, + "2030": 1968004.0392057544, + "2031": 1948920.1958024534, + "2032": 1929434.4794121291, + "2033": 1911942.117080945, + "2034": 1892614.9083627933, + "2035": 1874351.9425708347, + "2036": 1858031.0960348898, + "2037": 1842051.1210484959, + "2038": 1826388.0012976874, + "2039": 1812165.380058532, + "2040": 1798570.2250489169, + "2041": 1784236.1681129616, + "2042": 1771727.671255907, + "2043": 1760798.3270964671, + "2044": 1751589.0313432396, + "2045": 1743194.6891772426, + "2046": 1734527.2014670777, + "2047": 1726007.4941421808, + "2048": 1718421.3809955043, + "2049": 1710122.3035415707, + "2050": 1701432.7208225576 + } + } } }, "NGHP": { - "stock": { - "2015": 78882.0, - "2016": 78813.0, - "2017": 78744.0, - "2018": 78675.0, - "2019": 78606.0, - "2020": 78537.0, - "2021": 78468.0, - "2022": 78400.0, - "2023": 78331.0, - "2024": 78262.0, - "2025": 78194.0, - "2026": 78125.0, - "2027": 78057.0, - "2028": 77989.0, - "2029": 77920.0, - "2030": 77852.0, - "2031": 77784.0, - "2032": 77716.0, - "2033": 77648.0, - "2034": 77580.0, - "2035": 77512.0, - "2036": 77444.0, - "2037": 77376.0, - "2038": 77308.0, - "2039": 77241.0, - "2040": 77173.0, - "2041": 77105.0, - "2042": 77038.0, - "2043": 76970.0, - "2044": 76903.0, - "2045": 76836.0, - "2046": 76768.0, - "2047": 76701.0, - "2048": 76634.0, - "2049": 76567.0, - "2050": 76500.0 - }, - "energy": { - "2015": 3649318, - "2016": 3319027, - "2017": 3550374, - "2018": 4797936, - "2019": 4976973, - "2020": 4003662, - "2021": 3622711, - "2022": 4481983, - "2023": 4101762, - "2024": 3813497, - "2025": 3843372, - "2026": 3859397, - "2027": 3859737, - "2028": 3845658, - "2029": 3819515, - "2030": 3786614, - "2031": 3749599, - "2032": 3711908, - "2033": 3673233, - "2034": 3631877, - "2035": 3592563, - "2036": 3557053, - "2037": 3521442, - "2038": 3485645, - "2039": 3452039, - "2040": 3418743, - "2041": 3383142, - "2042": 3350392, - "2043": 3320122, - "2044": 3292520, - "2045": 3265847, - "2046": 3238122, - "2047": 3210968, - "2048": 3185895, - "2049": 3159845, - "2050": 3133441 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 32480.823529411762, + "2016": 32452.41176470588, + "2017": 32424.0, + "2018": 32395.588235294115, + "2019": 32367.176470588234, + "2020": 32338.764705882353, + "2021": 32310.35294117647, + "2022": 32282.35294117647, + "2023": 32253.941176470587, + "2024": 32225.529411764703, + "2025": 32197.529411764703, + "2026": 32169.11764705882, + "2027": 32141.11764705882, + "2028": 32113.11764705882, + "2029": 32084.70588235294, + "2030": 32056.70588235294, + "2031": 32028.70588235294, + "2032": 32000.70588235294, + "2033": 31972.70588235294, + "2034": 31944.70588235294, + "2035": 31916.70588235294, + "2036": 31888.70588235294, + "2037": 31860.70588235294, + "2038": 31832.70588235294, + "2039": 31805.11764705882, + "2040": 31777.11764705882, + "2041": 31749.11764705882, + "2042": 31721.529411764703, + "2043": 31693.529411764703, + "2044": 31665.941176470587, + "2045": 31638.35294117647, + "2046": 31610.35294117647, + "2047": 31582.764705882353, + "2048": 31555.176470588234, + "2049": 31527.588235294115, + "2050": 31500.0 + }, + "energy": { + "2015": 1062231.5784172292, + "2016": 966091.5516322231, + "2017": 1033431.2816782456, + "2018": 1396567.5587671031, + "2019": 1448681.0646619266, + "2020": 1165372.8739751047, + "2021": 1054486.8996561712, + "2022": 1304600.9902478184, + "2023": 1193927.5019474353, + "2024": 1110020.2661427062, + "2025": 1118716.1836827, + "2026": 1123380.6884049894, + "2027": 1123479.654495821, + "2028": 1119381.5851051745, + "2029": 1111771.9659504278, + "2030": 1102195.2502020318, + "2031": 1091421.0447545717, + "2032": 1080450.0714323993, + "2033": 1069192.6786002903, + "2034": 1057154.9090342994, + "2035": 1045711.5181667743, + "2036": 1035375.3832096136, + "2037": 1025009.8495019411, + "2038": 1014590.1755210488, + "2039": 1004808.2506725459, + "2040": 995116.5596127423, + "2041": 984753.9366724472, + "2042": 975221.17351145, + "2043": 966410.2806600488, + "2044": 958375.9805449389, + "2045": 950612.09071919, + "2046": 942541.988165338, + "2047": 934638.090428736, + "2048": 927339.9233833716, + "2049": 919757.3743652347, + "2050": 912071.7841819379 + } + }, + "panel replacement": { + "stock": { + "2015": 41761.05882352941, + "2016": 41724.529411764706, + "2017": 41688.0, + "2018": 41651.470588235294, + "2019": 41614.94117647059, + "2020": 41578.41176470588, + "2021": 41541.882352941175, + "2022": 41505.882352941175, + "2023": 41469.35294117647, + "2024": 41432.82352941176, + "2025": 41396.82352941176, + "2026": 41360.294117647056, + "2027": 41324.294117647056, + "2028": 41288.294117647056, + "2029": 41251.76470588236, + "2030": 41215.76470588236, + "2031": 41179.76470588236, + "2032": 41143.76470588236, + "2033": 41107.76470588236, + "2034": 41071.76470588236, + "2035": 41035.76470588236, + "2036": 40999.76470588236, + "2037": 40963.76470588236, + "2038": 40927.76470588236, + "2039": 40892.294117647056, + "2040": 40856.294117647056, + "2041": 40820.294117647056, + "2042": 40784.82352941176, + "2043": 40748.82352941176, + "2044": 40713.35294117647, + "2045": 40677.882352941175, + "2046": 40641.882352941175, + "2047": 40606.41176470588, + "2048": 40570.94117647059, + "2049": 40535.470588235294, + "2050": 40500.0 + }, + "energy": { + "2015": 2440389.643899072, + "2016": 2219515.84340455, + "2017": 2374223.3320221817, + "2018": 3208499.0473536532, + "2019": 3328225.5388994045, + "2020": 2677348.283288068, + "2021": 2422596.881729477, + "2022": 2997213.4238045835, + "2023": 2742950.191388842, + "2024": 2550180.221575697, + "2025": 2570158.3765656115, + "2026": 2580874.6923384443, + "2027": 2581102.058788539, + "2028": 2571687.08158007, + "2029": 2554204.6077423682, + "2030": 2532202.8913466134, + "2031": 2507450.040904716, + "2032": 2482245.132462043, + "2033": 2456382.198763802, + "2034": 2428726.413734081, + "2035": 2402436.1648546336, + "2036": 2378689.745316831, + "2037": 2354875.7845688527, + "2038": 2330937.440998176, + "2039": 2308464.273580902, + "2040": 2286198.4108681255, + "2041": 2262391.1373686795, + "2042": 2240490.3984257607, + "2043": 2220248.0971188247, + "2044": 2201789.9537202767, + "2045": 2183953.0557103693, + "2046": 2165412.659154875, + "2047": 2147254.1044905693, + "2048": 2130487.166245812, + "2049": 2113066.88381946, + "2050": 2095409.8727950682 + } + }, + "panel management": { + "stock": { + "2015": 4640.117647058823, + "2016": 4636.058823529412, + "2017": 4632.0, + "2018": 4627.941176470588, + "2019": 4623.882352941177, + "2020": 4619.823529411765, + "2021": 4615.764705882353, + "2022": 4611.764705882353, + "2023": 4607.705882352941, + "2024": 4603.64705882353, + "2025": 4599.64705882353, + "2026": 4595.588235294118, + "2027": 4591.588235294118, + "2028": 4587.588235294118, + "2029": 4583.529411764705, + "2030": 4579.529411764705, + "2031": 4575.529411764705, + "2032": 4571.529411764705, + "2033": 4567.529411764705, + "2034": 4563.529411764705, + "2035": 4559.529411764705, + "2036": 4555.529411764705, + "2037": 4551.529411764705, + "2038": 4547.529411764705, + "2039": 4543.588235294118, + "2040": 4539.588235294118, + "2041": 4535.588235294118, + "2042": 4531.64705882353, + "2043": 4527.64705882353, + "2044": 4523.705882352941, + "2045": 4519.764705882353, + "2046": 4515.764705882353, + "2047": 4511.823529411765, + "2048": 4507.882352941177, + "2049": 4503.941176470588, + "2050": 4500.0 + }, + "energy": { + "2015": 146696.77768369878, + "2016": 133419.60496322703, + "2017": 142719.38629957277, + "2018": 192869.393879244, + "2019": 200066.39643866918, + "2020": 160940.8427368272, + "2021": 145627.21861435208, + "2022": 180168.58594759824, + "2023": 164884.30666372282, + "2024": 153296.51228159678, + "2025": 154497.4397516886, + "2026": 155141.6192565663, + "2027": 155155.28671564013, + "2028": 154589.3333147557, + "2029": 153538.4263072039, + "2030": 152215.85845135484, + "2031": 150727.91434071222, + "2032": 149212.79610555805, + "2033": 147658.12263590784, + "2034": 145995.6772316194, + "2035": 144415.31697859213, + "2036": 142987.87147355583, + "2037": 141556.36592920637, + "2038": 140117.38348077537, + "2039": 138766.4757465526, + "2040": 137428.02951913245, + "2041": 135996.9259588734, + "2042": 134680.42806278952, + "2043": 133463.62222112663, + "2044": 132354.06573478438, + "2045": 131281.853570441, + "2046": 130167.35267978675, + "2047": 129075.80508069477, + "2048": 128067.91037081655, + "2049": 127020.74181530553, + "2050": 125959.3430229941 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 71710.90909090909, + "2016": 71648.18181818181, + "2017": 71585.45454545454, + "2018": 71522.72727272726, + "2019": 71460.0, + "2020": 71397.27272727272, + "2021": 71334.54545454546, + "2022": 71272.72727272726, + "2023": 71210.0, + "2024": 71147.27272727272, + "2025": 71085.45454545454, + "2026": 71022.72727272726, + "2027": 70960.90909090909, + "2028": 70899.09090909091, + "2029": 70836.36363636363, + "2030": 70774.54545454546, + "2031": 70712.72727272726, + "2032": 70650.90909090909, + "2033": 70589.09090909091, + "2034": 70527.27272727272, + "2035": 70465.45454545454, + "2036": 70403.63636363637, + "2037": 70341.81818181818, + "2038": 70280.0, + "2039": 70219.09090909091, + "2040": 70157.27272727272, + "2041": 70095.45454545454, + "2042": 70034.54545454546, + "2043": 69972.72727272726, + "2044": 69911.81818181818, + "2045": 69850.90909090909, + "2046": 69789.09090909091, + "2047": 69728.18181818181, + "2048": 69667.27272727272, + "2049": 69606.36363636363, + "2050": 69545.45454545454 + }, + "energy": { + "2015": 2951781.437089126, + "2016": 2684622.7946694726, + "2017": 2871749.7537687505, + "2018": 3880850.729133951, + "2019": 4025666.306497208, + "2020": 3238395.5500669233, + "2021": 2930260.142234408, + "2022": 3625289.4981333585, + "2023": 3317744.5569165437, + "2024": 3084578.9966769326, + "2025": 3108743.6407098826, + "2026": 3121705.596212076, + "2027": 3121980.6080604848, + "2028": 3110592.690961241, + "2029": 3089446.7063937625, + "2030": 3062834.456909977, + "2031": 3032894.564060449, + "2032": 3002407.8829476144, + "2033": 2971125.2851911513, + "2034": 2937674.138124149, + "2035": 2905874.679864353, + "2036": 2877152.1188732213, + "2037": 2848347.863185945, + "2038": 2819393.1598404213, + "2039": 2792210.665200377, + "2040": 2765278.916657411, + "2041": 2736482.749553911, + "2042": 2709992.637685154, + "2043": 2685508.4945930233, + "2044": 2663182.3856525216, + "2045": 2641607.7061448772, + "2046": 2619182.1076239217, + "2047": 2597218.367236617, + "2048": 2576937.8611332476, + "2049": 2555867.1003948925, + "2050": 2534510.003790842 + } + }, + "panel replacement": { + "stock": { + "2015": 7171.090909090909, + "2016": 7164.818181818182, + "2017": 7158.545454545455, + "2018": 7152.272727272727, + "2019": 7146.0, + "2020": 7139.727272727273, + "2021": 7133.454545454546, + "2022": 7127.272727272727, + "2023": 7121.0, + "2024": 7114.727272727273, + "2025": 7108.545454545455, + "2026": 7102.272727272727, + "2027": 7096.090909090909, + "2028": 7089.909090909091, + "2029": 7083.636363636364, + "2030": 7077.454545454546, + "2031": 7071.272727272727, + "2032": 7065.090909090909, + "2033": 7058.909090909091, + "2034": 7052.727272727273, + "2035": 7046.545454545455, + "2036": 7040.363636363637, + "2037": 7034.181818181818, + "2038": 7028.0, + "2039": 7021.909090909091, + "2040": 7015.727272727273, + "2041": 7009.545454545455, + "2042": 7003.454545454546, + "2043": 6997.272727272727, + "2044": 6991.181818181818, + "2045": 6985.090909090909, + "2046": 6978.909090909091, + "2047": 6972.818181818182, + "2048": 6966.727272727273, + "2049": 6960.636363636364, + "2050": 6954.545454545455 + }, + "energy": { + "2015": 697536.5629108738, + "2016": 634404.2053305272, + "2017": 678624.2462312494, + "2018": 917085.2708660484, + "2019": 951306.6935027916, + "2020": 765266.4499330765, + "2021": 692450.8577655919, + "2022": 856693.5018666411, + "2023": 784017.443083456, + "2024": 728918.0033230671, + "2025": 734628.3592901169, + "2026": 737691.4037879235, + "2027": 737756.3919395151, + "2028": 735065.3090387587, + "2029": 730068.2936062372, + "2030": 723779.5430900228, + "2031": 716704.4359395507, + "2032": 709500.117052385, + "2033": 702107.7148088486, + "2034": 694202.8618758507, + "2035": 686688.3201356466, + "2036": 679900.8811267783, + "2037": 673094.1368140549, + "2038": 666251.8401595785, + "2039": 659828.3347996228, + "2040": 653464.0833425887, + "2041": 646659.2504460886, + "2042": 640399.3623148458, + "2043": 634613.5054069763, + "2044": 629337.6143474781, + "2045": 624239.2938551226, + "2046": 618939.8923760781, + "2047": 613749.6327633827, + "2048": 608957.1388667522, + "2049": 603977.899605107, + "2050": 598930.9962091577 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 42870.65217391304, + "2016": 42833.15217391304, + "2017": 42795.65217391304, + "2018": 42758.15217391304, + "2019": 42720.65217391304, + "2020": 42683.15217391304, + "2021": 42645.65217391304, + "2022": 42608.69565217391, + "2023": 42571.19565217391, + "2024": 42533.69565217391, + "2025": 42496.739130434784, + "2026": 42459.239130434784, + "2027": 42422.28260869565, + "2028": 42385.32608695652, + "2029": 42347.82608695652, + "2030": 42310.86956521739, + "2031": 42273.91304347826, + "2032": 42236.95652173913, + "2033": 42200.0, + "2034": 42163.043478260865, + "2035": 42126.086956521736, + "2036": 42089.13043478261, + "2037": 42052.17391304347, + "2038": 42015.217391304344, + "2039": 41978.80434782609, + "2040": 41941.84782608695, + "2041": 41904.891304347824, + "2042": 41868.47826086956, + "2043": 41831.52173913043, + "2044": 41795.10869565217, + "2045": 41758.69565217391, + "2046": 41721.739130434784, + "2047": 41685.32608695652, + "2048": 41648.91304347826, + "2049": 41612.5, + "2050": 41576.086956521736 + }, + "energy": { + "2015": 1645819.0600457774, + "2016": 1496859.9331180665, + "2017": 1601195.949350253, + "2018": 2163838.426160668, + "2019": 2244582.967210096, + "2020": 1805625.9360190034, + "2021": 1633819.4733474853, + "2022": 2021345.645460646, + "2023": 1849868.408116664, + "2024": 1719862.738195847, + "2025": 1733336.1719768625, + "2026": 1740563.344406679, + "2027": 1740716.682230463, + "2028": 1734367.1433450098, + "2029": 1722576.8176768227, + "2030": 1707738.6772641302, + "2031": 1691045.1491836521, + "2032": 1674046.7494300033, + "2033": 1656604.5719745802, + "2034": 1637953.2806792606, + "2035": 1620222.9183138432, + "2036": 1604208.1356004088, + "2037": 1588147.8025334384, + "2038": 1572003.5846569862, + "2039": 1556847.4937567418, + "2040": 1541831.2108723002, + "2041": 1525775.3877413236, + "2042": 1511005.347362135, + "2043": 1497353.7711093707, + "2044": 1484905.4457797108, + "2045": 1472876.0935038608, + "2046": 1460372.295961479, + "2047": 1448126.0157643345, + "2048": 1436818.2532474676, + "2049": 1425069.8699840214, + "2050": 1413161.8349864003 + } + }, + "panel replacement": { + "stock": { + "2015": 29152.043478260868, + "2016": 29126.543478260868, + "2017": 29101.043478260868, + "2018": 29075.543478260868, + "2019": 29050.043478260868, + "2020": 29024.543478260868, + "2021": 28999.043478260868, + "2022": 28973.91304347826, + "2023": 28948.41304347826, + "2024": 28922.91304347826, + "2025": 28897.782608695652, + "2026": 28872.282608695652, + "2027": 28847.15217391304, + "2028": 28822.021739130432, + "2029": 28796.521739130432, + "2030": 28771.391304347824, + "2031": 28746.260869565216, + "2032": 28721.130434782608, + "2033": 28695.999999999996, + "2034": 28670.86956521739, + "2035": 28645.73913043478, + "2036": 28620.608695652172, + "2037": 28595.478260869564, + "2038": 28570.347826086956, + "2039": 28545.586956521736, + "2040": 28520.45652173913, + "2041": 28495.32608695652, + "2042": 28470.565217391304, + "2043": 28445.434782608692, + "2044": 28420.673913043476, + "2045": 28395.91304347826, + "2046": 28370.782608695652, + "2047": 28346.021739130432, + "2048": 28321.260869565216, + "2049": 28296.499999999996, + "2050": 28271.73913043478 + }, + "energy": { + "2015": 1711355.0504605141, + "2016": 1556464.4185748706, + "2017": 1664955.0617193948, + "2018": 2250001.782630705, + "2019": 2333961.54556978, + "2020": 1877525.3853012654, + "2021": 1698877.6440444104, + "2022": 2101834.984818579, + "2023": 1923529.5785368718, + "2024": 1788347.1242752809, + "2025": 1802357.0658951967, + "2026": 1809872.0220277207, + "2027": 1810031.4657147757, + "2028": 1803429.090214632, + "2029": 1791169.2775361564, + "2030": 1775740.2871014501, + "2031": 1758382.028053377, + "2032": 1740706.7574392767, + "2033": 1722570.038036758, + "2034": 1703176.0582666078, + "2035": 1684739.67852283, + "2036": 1668087.192265986, + "2037": 1651387.3418550463, + "2038": 1634600.266368247, + "2039": 1618840.664758912, + "2040": 1603226.4382760094, + "2041": 1586531.2773852772, + "2042": 1571173.0987057043, + "2043": 1556977.921037592, + "2044": 1544033.9073608418, + "2045": 1531525.5501113685, + "2046": 1518523.8553360659, + "2047": 1505789.9321646118, + "2048": 1494031.898148339, + "2049": 1481815.6980077932, + "2050": 1469433.4888519016 + } + }, + "panel management": { + "stock": { + "2015": 6859.304347826087, + "2016": 6853.304347826087, + "2017": 6847.304347826087, + "2018": 6841.304347826087, + "2019": 6835.304347826087, + "2020": 6829.304347826087, + "2021": 6823.304347826087, + "2022": 6817.391304347826, + "2023": 6811.391304347826, + "2024": 6805.391304347826, + "2025": 6799.478260869565, + "2026": 6793.478260869565, + "2027": 6787.565217391304, + "2028": 6781.652173913043, + "2029": 6775.652173913043, + "2030": 6769.739130434782, + "2031": 6763.826086956522, + "2032": 6757.913043478261, + "2033": 6752.0, + "2034": 6746.086956521739, + "2035": 6740.173913043478, + "2036": 6734.260869565217, + "2037": 6728.347826086956, + "2038": 6722.434782608695, + "2039": 6716.608695652174, + "2040": 6710.695652173913, + "2041": 6704.782608695652, + "2042": 6698.95652173913, + "2043": 6693.043478260869, + "2044": 6687.217391304348, + "2045": 6681.391304347826, + "2046": 6675.478260869565, + "2047": 6669.652173913043, + "2048": 6663.826086956522, + "2049": 6658.0, + "2050": 6652.173913043478 + }, + "energy": { + "2015": 292143.88949370856, + "2016": 265702.64830706315, + "2017": 284222.98893035244, + "2018": 384095.79120862746, + "2019": 398428.48722012475, + "2020": 320510.67867973144, + "2021": 290013.88260810444, + "2022": 358802.3697207753, + "2023": 328364.01334646443, + "2024": 305287.1375288723, + "2025": 307678.76212794107, + "2026": 308961.63356560055, + "2027": 308988.8520547615, + "2028": 307861.76644035854, + "2029": 305768.9047870211, + "2030": 303135.0356344198, + "2031": 300171.8227629711, + "2032": 297154.49313072, + "2033": 294058.38998866186, + "2034": 290747.6610541317, + "2035": 287600.40316332696, + "2036": 284757.67213360535, + "2037": 281906.85561151535, + "2038": 279041.1489747667, + "2039": 276350.8414843464, + "2040": 273685.3508516906, + "2041": 270835.3348733994, + "2042": 268213.5539321608, + "2043": 265790.3078530374, + "2044": 263580.64685944753, + "2045": 261445.35638477094, + "2046": 259225.84870245523, + "2047": 257052.0520710539, + "2048": 255044.8486041936, + "2049": 252959.4320081855, + "2050": 250845.67616169807 + } + } } } } @@ -361882,7 +370777,7 @@ "2050": 0.0 }, "energy": { - "2015": 1393941.7675135015, + "2015": 1393941.7675135017, "2016": 845545.811447394, "2017": 715783.7650036216, "2018": 606039.9180754392, @@ -361960,7 +370855,7 @@ "2050": 2035388.0 }, "energy": { - "2015": 256086.05142366784, + "2015": 256086.05142366787, "2016": 193848.70079894635, "2017": 181870.931388225, "2018": 175356.62026520647, @@ -362038,7 +370933,7 @@ "2050": 35946952.0 }, "energy": { - "2015": 27951.18106283055, + "2015": 27951.181062830554, "2016": 58339.48775365961, "2017": 79933.30360815347, "2018": 113036.46165935445, @@ -362120,7 +371015,7 @@ "2016": 393268.46169727837, "2017": 402875.06590177474, "2018": 383902.45418307354, - "2019": 371364.25965694524, + "2019": 371364.2596569453, "2020": 378890.46955815953, "2021": 299092.8163328435, "2022": 185502.74397488296, @@ -362198,7 +371093,7 @@ "2016": 27380.856136852162, "2017": 24922.20308877024, "2018": 23516.454497738418, - "2019": 22014.568084923012, + "2019": 22014.568084923016, "2020": 19512.21225268074, "2021": 18891.223230613345, "2022": 19359.949732055407, @@ -362276,7 +371171,7 @@ "2016": 109200.24115690206, "2017": 93882.07356159262, "2018": 97265.72296483706, - "2019": 89576.83848559776, + "2019": 89576.83848559778, "2020": 71862.40112089067, "2021": 46546.276616472554, "2022": 20004.705895572097, @@ -362354,7 +371249,7 @@ "2016": 21965.441008967427, "2017": 25925.657447862366, "2018": 34181.36835435094, - "2019": 43017.33377253393, + "2019": 43017.33377253394, "2020": 48445.91706826905, "2021": 75904.68382007061, "2022": 119287.6003974895, @@ -362428,11 +371323,11 @@ "2050": 0.0 }, "energy": { - "2015": 412387.8854698553, - "2016": 460084.9882567792, + "2015": 412387.8854698552, + "2016": 460084.98825677927, "2017": 369260.066988817, - "2018": 181453.40502513386, - "2019": 75908.74485192847, + "2018": 181453.40502513392, + "2019": 75908.74485192848, "2020": 41513.79305479148, "2021": 20242.93032556133, "2022": 10573.066225290106, @@ -362506,11 +371401,11 @@ "2050": 6796.0 }, "energy": { - "2015": 51483.501797192046, - "2016": 64262.85190365277, + "2015": 51483.50179719204, + "2016": 64262.85190365279, "2017": 70060.68894418553, - "2018": 77761.25197770877, - "2019": 79556.98319934744, + "2018": 77761.25197770879, + "2019": 79556.98319934747, "2020": 77094.47191560404, "2021": 67405.49837788903, "2022": 56482.23250322163, @@ -362585,10 +371480,10 @@ }, "energy": { "2015": 0.0, - "2016": 33.87584739656277, + "2016": 33.875847396562776, "2017": 61.75531607028842, - "2018": 83.10284730115865, - "2019": 95.86641556137975, + "2018": 83.10284730115866, + "2019": 95.86641556137977, "2020": 142.95987300368807, "2021": 162.70493774969023, "2022": 171.151042378484, @@ -362662,11 +371557,11 @@ "2050": 5336220.0 }, "energy": { - "2015": 7330.612732952702, - "2016": 9407.283992171431, + "2015": 7330.6127329527, + "2016": 9407.283992171433, "2017": 30700.488750927107, - "2018": 84204.2401498562, - "2019": 123872.40553316269, + "2018": 84204.24014985621, + "2019": 123872.40553316272, "2020": 142327.7751566008, "2021": 161442.86635879995, "2022": 178299.55022910977, @@ -365462,237 +374357,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 360483.0, - "2016": 361508.0, - "2017": 362332.0, - "2018": 363248.0, - "2019": 364290.0, - "2020": 365272.0, - "2021": 366659.0, - "2022": 386498.0, - "2023": 403004.0, - "2024": 417826.0, - "2025": 432404.0, - "2026": 446911.0, - "2027": 461417.0, - "2028": 475856.0, - "2029": 489991.0, - "2030": 503648.0, - "2031": 517001.0, - "2032": 530230.0, - "2033": 543097.0, - "2034": 555500.0, - "2035": 567671.0, - "2036": 579856.0, - "2037": 592051.0, - "2038": 604306.0, - "2039": 616554.0, - "2040": 628874.0, - "2041": 641042.0, - "2042": 653006.0, - "2043": 664805.0, - "2044": 676417.0, - "2045": 687875.0, - "2046": 699178.0, - "2047": 710524.0, - "2048": 721780.0, - "2049": 733001.0, - "2050": 744199.0 - }, - "energy": { - "2015": 8997655, - "2016": 8242992, - "2017": 8874345, - "2018": 12058448, - "2019": 12571949, - "2020": 10160352, - "2021": 9238415, - "2022": 11867357, - "2023": 11175872, - "2024": 10657120, - "2025": 10992339, - "2026": 11293465, - "2027": 11552295, - "2028": 11766171, - "2029": 11939435, - "2030": 12082895, - "2031": 12207431, - "2032": 12327081, - "2033": 12526950, - "2034": 12683651, - "2035": 12843305, - "2036": 13018312, - "2037": 13195397, - "2038": 13376979, - "2039": 13569355, - "2040": 13769565, - "2041": 13962959, - "2042": 14164722, - "2043": 14373534, - "2044": 14590296, - "2045": 14809369, - "2046": 15020912, - "2047": 15235258, - "2048": 15455171, - "2049": 15667129, - "2050": 15872955 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 148434.17647058822, + "2016": 148856.23529411765, + "2017": 149195.5294117647, + "2018": 149572.70588235292, + "2019": 150001.76470588235, + "2020": 150406.11764705883, + "2021": 150977.23529411765, + "2022": 159146.23529411765, + "2023": 165942.82352941175, + "2024": 172046.0, + "2025": 178048.70588235292, + "2026": 184022.17647058822, + "2027": 189995.23529411765, + "2028": 195940.70588235292, + "2029": 201761.0, + "2030": 207384.47058823527, + "2031": 212882.76470588235, + "2032": 218330.0, + "2033": 223628.17647058822, + "2034": 228735.29411764705, + "2035": 233746.88235294117, + "2036": 238764.23529411762, + "2037": 243785.70588235292, + "2038": 248831.88235294117, + "2039": 253875.17647058822, + "2040": 258948.11764705883, + "2041": 263958.4705882353, + "2042": 268884.82352941175, + "2043": 273743.23529411765, + "2044": 278524.6470588235, + "2045": 283242.6470588235, + "2046": 287896.82352941175, + "2047": 292568.70588235295, + "2048": 297203.5294117647, + "2049": 301823.9411764706, + "2050": 306434.88235294115 + }, + "energy": { + "2015": 2619008.0647133724, + "2016": 2399343.220580008, + "2017": 2583115.3921826067, + "2018": 3509933.7060519475, + "2019": 3659401.901958368, + "2020": 2957442.114453893, + "2021": 2689087.7000917452, + "2022": 3454311.5611604014, + "2023": 3253036.3631639984, + "2024": 3102039.7233077036, + "2025": 3199614.1762562944, + "2026": 3287264.9499851023, + "2027": 3362604.3420144436, + "2028": 3424858.670375404, + "2029": 3475291.7902632523, + "2030": 3517049.6590594864, + "2031": 3553299.191670722, + "2032": 3588126.5233413577, + "2033": 3646303.7398367887, + "2034": 3691915.7557174433, + "2035": 3738387.321204645, + "2036": 3789327.787846375, + "2037": 3840873.111949129, + "2038": 3893727.4081415017, + "2039": 3949723.5866410444, + "2040": 4008000.0603040447, + "2041": 4064292.554922607, + "2042": 4123021.070759318, + "2043": 4183801.386520361, + "2044": 4246895.76234644, + "2045": 4310662.816513437, + "2046": 4372238.06284525, + "2047": 4434629.197272948, + "2048": 4498640.755899647, + "2049": 4560336.799077622, + "2050": 4620247.959699771 + } + }, + "panel replacement": { + "stock": { + "2015": 190843.9411764706, + "2016": 191386.58823529413, + "2017": 191822.82352941178, + "2018": 192307.76470588235, + "2019": 192859.41176470587, + "2020": 193379.29411764705, + "2021": 194113.58823529413, + "2022": 204616.58823529413, + "2023": 213355.05882352943, + "2024": 221202.0, + "2025": 228919.76470588235, + "2026": 236599.9411764706, + "2027": 244279.58823529413, + "2028": 251923.76470588235, + "2029": 259407.0, + "2030": 266637.17647058825, + "2031": 273706.4117647059, + "2032": 280710.0, + "2033": 287521.9411764706, + "2034": 294088.23529411765, + "2035": 300531.70588235295, + "2036": 306982.5882352941, + "2037": 313438.76470588235, + "2038": 319926.70588235295, + "2039": 326410.9411764706, + "2040": 332933.29411764705, + "2041": 339375.17647058825, + "2042": 345709.0588235294, + "2043": 351955.5882352941, + "2044": 358103.11764705885, + "2045": 364169.11764705885, + "2046": 370153.0588235294, + "2047": 376159.76470588235, + "2048": 382118.82352941175, + "2049": 388059.35294117645, + "2050": 393987.70588235295 + }, + "energy": { + "2015": 6016955.519189258, + "2016": 5512293.615284528, + "2017": 5934495.057538836, + "2018": 8063783.86884768, + "2019": 8407174.749700436, + "2020": 6794479.899852308, + "2021": 6177957.714850239, + "2022": 7935996.567921229, + "2023": 7473583.362793161, + "2024": 7126681.007736152, + "2025": 7350850.284307337, + "2026": 7552220.724457731, + "2027": 7725306.778216377, + "2028": 7868330.974923422, + "2029": 7984196.91789154, + "2030": 8080132.185334323, + "2031": 8163412.503654791, + "2032": 8243425.4323424315, + "2033": 8377082.800030439, + "2034": 8481872.653254693, + "2035": 8588637.250970503, + "2036": 8705668.781357782, + "2037": 8824089.92199005, + "2038": 8945518.318287244, + "2039": 9074164.930650081, + "2040": 9208050.333513036, + "2041": 9337377.707776451, + "2042": 9472301.640336456, + "2043": 9611939.4143868, + "2044": 9756893.551020233, + "2045": 9903393.110789457, + "2046": 10044857.172413941, + "2047": 10188195.669801999, + "2048": 10335256.958447926, + "2049": 10476998.540886495, + "2050": 10614639.502525128 + } + }, + "panel management": { + "stock": { + "2015": 21204.882352941175, + "2016": 21265.176470588234, + "2017": 21313.647058823528, + "2018": 21367.529411764706, + "2019": 21428.823529411766, + "2020": 21486.58823529412, + "2021": 21568.176470588234, + "2022": 22735.176470588234, + "2023": 23706.11764705882, + "2024": 24578.0, + "2025": 25435.529411764706, + "2026": 26288.882352941175, + "2027": 27142.176470588234, + "2028": 27991.529411764706, + "2029": 28823.0, + "2030": 29626.35294117647, + "2031": 30411.823529411766, + "2032": 31190.0, + "2033": 31946.882352941175, + "2034": 32676.470588235294, + "2035": 33392.41176470588, + "2036": 34109.17647058824, + "2037": 34826.529411764706, + "2038": 35547.41176470588, + "2039": 36267.882352941175, + "2040": 36992.58823529412, + "2041": 37708.35294117647, + "2042": 38412.117647058825, + "2043": 39106.17647058824, + "2044": 39789.23529411764, + "2045": 40463.23529411764, + "2046": 41128.117647058825, + "2047": 41795.529411764706, + "2048": 42457.64705882353, + "2049": 43117.705882352944, + "2050": 43776.41176470588 + }, + "energy": { + "2015": 361691.4160973696, + "2016": 331355.16413546517, + "2017": 356734.5502785572, + "2018": 484730.42510037275, + "2019": 505372.34834119666, + "2020": 408429.9856937993, + "2021": 371369.5850580158, + "2022": 477048.8709183706, + "2023": 449252.2740428414, + "2024": 428399.26895614463, + "2025": 441874.53943636914, + "2026": 453979.325557168, + "2027": 464383.87976918014, + "2028": 472981.3547011753, + "2029": 479946.2918452084, + "2030": 485713.1556061915, + "2031": 490719.30467448785, + "2032": 495529.0443162112, + "2033": 503563.46013277286, + "2034": 509862.59102786426, + "2035": 516280.427824853, + "2036": 523315.430795844, + "2037": 530433.9660608217, + "2038": 537733.2735712555, + "2039": 545466.482708875, + "2040": 553514.6061829196, + "2041": 561288.7373009425, + "2042": 569399.2889042273, + "2043": 577793.1990928402, + "2044": 586506.6866333269, + "2045": 595313.0726971069, + "2046": 603816.7647408099, + "2047": 612433.1329250543, + "2048": 621273.2856524283, + "2049": 629793.6600358834, + "2050": 638067.5377751007 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 327711.8181818182, + "2016": 328643.63636363635, + "2017": 329392.72727272724, + "2018": 330225.45454545453, + "2019": 331172.72727272724, + "2020": 332065.45454545453, + "2021": 333326.36363636365, + "2022": 351361.8181818182, + "2023": 366367.2727272727, + "2024": 379841.8181818182, + "2025": 393094.54545454547, + "2026": 406282.72727272724, + "2027": 419470.0, + "2028": 432596.36363636365, + "2029": 445446.36363636365, + "2030": 457861.8181818182, + "2031": 470000.90909090906, + "2032": 482027.2727272727, + "2033": 493724.5454545454, + "2034": 505000.0, + "2035": 516064.5454545454, + "2036": 527141.8181818181, + "2037": 538228.1818181818, + "2038": 549369.0909090909, + "2039": 560503.6363636364, + "2040": 571703.6363636364, + "2041": 582765.4545454545, + "2042": 593641.8181818181, + "2043": 604368.1818181818, + "2044": 614924.5454545454, + "2045": 625340.9090909091, + "2046": 635616.3636363636, + "2047": 645930.9090909091, + "2048": 656163.6363636364, + "2049": 666364.5454545454, + "2050": 676544.5454545454 + }, + "energy": { + "2015": 7277828.626152108, + "2016": 6667413.136283045, + "2017": 7178088.299601377, + "2018": 9753576.686521837, + "2019": 10168926.272314772, + "2020": 8218285.835296177, + "2021": 7472569.369160412, + "2022": 9599011.130274123, + "2023": 9039697.694989618, + "2024": 8620100.793855527, + "2025": 8891245.490360348, + "2026": 9134813.778195199, + "2027": 9344170.592088034, + "2028": 9517165.986471005, + "2029": 9657312.024419961, + "2030": 9773350.847280784, + "2031": 9874082.834202541, + "2032": 9970862.739090992, + "2033": 10132528.45417791, + "2034": 10259277.370817486, + "2035": 10388414.846246328, + "2036": 10529970.724347567, + "2037": 10673207.410157608, + "2038": 10820081.53209204, + "2039": 10975686.471355064, + "2040": 11137628.007148769, + "2041": 11294056.364240263, + "2042": 11457254.057094492, + "2043": 11626153.392652933, + "2044": 11801483.152313864, + "2045": 11978682.183685595, + "2046": 12149790.511473458, + "2047": 12323166.069293935, + "2048": 12501044.541702911, + "2049": 12672488.545717508, + "2050": 12838972.630160218 + } + }, + "panel replacement": { + "stock": { + "2015": 32771.181818181816, + "2016": 32864.36363636364, + "2017": 32939.27272727273, + "2018": 33022.545454545456, + "2019": 33117.27272727273, + "2020": 33206.545454545456, + "2021": 33332.63636363637, + "2022": 35136.181818181816, + "2023": 36636.72727272727, + "2024": 37984.181818181816, + "2025": 39309.454545454544, + "2026": 40628.27272727273, + "2027": 41947.0, + "2028": 43259.63636363637, + "2029": 44544.63636363637, + "2030": 45786.181818181816, + "2031": 47000.09090909091, + "2032": 48202.72727272727, + "2033": 49372.454545454544, + "2034": 50500.0, + "2035": 51606.454545454544, + "2036": 52714.181818181816, + "2037": 53822.818181818184, + "2038": 54936.909090909096, + "2039": 56050.36363636364, + "2040": 57170.36363636364, + "2041": 58276.545454545456, + "2042": 59364.181818181816, + "2043": 60436.818181818184, + "2044": 61492.454545454544, + "2045": 62534.09090909091, + "2046": 63561.63636363637, + "2047": 64593.09090909091, + "2048": 65616.36363636363, + "2049": 66636.45454545454, + "2050": 67654.45454545454 + }, + "energy": { + "2015": 1719826.373847891, + "2016": 1575578.8637169546, + "2017": 1696256.7003986218, + "2018": 2304871.3134781625, + "2019": 2403022.727685227, + "2020": 1942066.164703822, + "2021": 1765845.630839587, + "2022": 2268345.869725877, + "2023": 2136174.3050103807, + "2024": 2037019.2061444717, + "2025": 2101093.509639651, + "2026": 2158651.2218048004, + "2027": 2208124.407911964, + "2028": 2249005.0135289934, + "2029": 2282122.9755800366, + "2030": 2309544.1527192155, + "2031": 2333348.165797459, + "2032": 2356218.2609090074, + "2033": 2394421.545822088, + "2034": 2424373.6291825124, + "2035": 2454890.1537536713, + "2036": 2488341.2756524323, + "2037": 2522189.589842391, + "2038": 2556897.467907959, + "2039": 2593668.5286449357, + "2040": 2631936.9928512303, + "2041": 2668902.635759737, + "2042": 2707467.9429055066, + "2043": 2747380.607347067, + "2044": 2788812.8476861347, + "2045": 2830686.816314403, + "2046": 2871121.488526541, + "2047": 2912091.930706064, + "2048": 2954126.458297088, + "2049": 2994640.454282492, + "2050": 3033982.3698397805 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 195914.67391304346, + "2016": 196471.73913043478, + "2017": 196919.5652173913, + "2018": 197417.3913043478, + "2019": 197983.6956521739, + "2020": 198517.3913043478, + "2021": 199271.1956521739, + "2022": 210053.26086956522, + "2023": 219023.91304347824, + "2024": 227079.34782608695, + "2025": 235002.17391304346, + "2026": 242886.41304347824, + "2027": 250770.10869565216, + "2028": 258617.3913043478, + "2029": 266299.45652173914, + "2030": 273721.73913043475, + "2031": 280978.80434782605, + "2032": 288168.47826086957, + "2033": 295161.4130434783, + "2034": 301902.17391304346, + "2035": 308516.8478260869, + "2036": 315139.1304347826, + "2037": 321766.8478260869, + "2038": 328427.17391304346, + "2039": 335083.6956521739, + "2040": 341779.3478260869, + "2041": 348392.3913043478, + "2042": 354894.5652173913, + "2043": 361307.0652173913, + "2044": 367617.9347826087, + "2045": 373845.10869565216, + "2046": 379988.04347826086, + "2047": 386154.3478260869, + "2048": 392271.73913043475, + "2049": 398370.10869565216, + "2050": 404455.97826086957 + }, + "energy": { + "2015": 4057884.8142902837, + "2016": 3717536.6316130473, + "2017": 4002272.793552643, + "2018": 5438282.8662700495, + "2019": 5669868.530537336, + "2020": 4582253.719290627, + "2021": 4166466.0332732885, + "2022": 5352102.048373882, + "2023": 5040246.739317298, + "2024": 4806292.907659748, + "2025": 4957474.531045127, + "2026": 5093280.429647371, + "2027": 5210011.1029708935, + "2028": 5306467.810028582, + "2029": 5384608.765028878, + "2030": 5449308.306793714, + "2031": 5505473.245684176, + "2032": 5559434.629848142, + "2033": 5649574.2695595315, + "2034": 5720245.4175735535, + "2035": 5792248.349686498, + "2036": 5871175.386530487, + "2037": 5951039.588073955, + "2038": 6032931.907833766, + "2039": 6119692.252505117, + "2040": 6209985.681033891, + "2041": 6297205.137189395, + "2042": 6388198.958777981, + "2043": 6482371.834248488, + "2044": 6580130.108833943, + "2045": 6678930.629627529, + "2046": 6774335.1686179, + "2047": 6871003.84266729, + "2048": 6970183.198084342, + "2049": 7065774.89941845, + "2050": 7158601.1080012545 + } + }, + "panel replacement": { + "stock": { + "2015": 133221.97826086957, + "2016": 133600.78260869565, + "2017": 133905.30434782608, + "2018": 134243.8260869565, + "2019": 134628.91304347824, + "2020": 134991.8260869565, + "2021": 135504.41304347824, + "2022": 142836.21739130435, + "2023": 148936.26086956522, + "2024": 154413.9565217391, + "2025": 159801.47826086957, + "2026": 165162.76086956522, + "2027": 170523.67391304346, + "2028": 175859.8260869565, + "2029": 181083.6304347826, + "2030": 186130.78260869565, + "2031": 191065.58695652173, + "2032": 195954.5652173913, + "2033": 200709.76086956522, + "2034": 205293.47826086954, + "2035": 209791.4565217391, + "2036": 214294.60869565216, + "2037": 218801.4565217391, + "2038": 223330.47826086954, + "2039": 227856.91304347824, + "2040": 232409.9565217391, + "2041": 236906.8260869565, + "2042": 241328.30434782608, + "2043": 245688.80434782608, + "2044": 249980.1956521739, + "2045": 254214.67391304346, + "2046": 258391.86956521738, + "2047": 262584.95652173914, + "2048": 266744.7826086956, + "2049": 270891.67391304346, + "2050": 275030.0652173913 + }, + "energy": { + "2015": 4219468.494264215, + "2016": 3865567.755428717, + "2017": 4161642.0205854937, + "2018": 5654833.556712648, + "2019": 5895640.888319958, + "2020": 4764717.601934549, + "2021": 4332373.382780062, + "2022": 5565221.046115449, + "2023": 5240947.758046914, + "2024": 4997677.959378644, + "2025": 5154879.586822546, + "2026": 5296093.2330230065, + "2027": 5417472.084553812, + "2028": 5517769.666943807, + "2029": 5599022.16986709, + "2030": 5666298.026763931, + "2031": 5724699.435620093, + "2032": 5780809.544902869, + "2033": 5874538.516338214, + "2034": 5948023.76694181, + "2035": 6022893.832862682, + "2036": 6104963.719158133, + "2037": 6188008.087752703, + "2038": 6273161.333584587, + "2039": 6363376.447528451, + "2040": 6457265.331602872, + "2041": 6547957.83870386, + "2042": 6642575.005266506, + "2043": 6740497.814623422, + "2044": 6842148.792545303, + "2045": 6944883.518587138, + "2046": 7044087.035912722, + "2047": 7144605.02575247, + "2048": 7247733.671491736, + "2049": 7347131.803905931, + "2050": 7443654.322528887 + } + }, + "panel management": { + "stock": { + "2015": 31346.347826086956, + "2016": 31435.478260869564, + "2017": 31507.130434782608, + "2018": 31586.782608695652, + "2019": 31677.391304347824, + "2020": 31762.782608695652, + "2021": 31883.391304347824, + "2022": 33608.52173913043, + "2023": 35043.82608695652, + "2024": 36332.69565217391, + "2025": 37600.34782608695, + "2026": 38861.82608695652, + "2027": 40123.217391304344, + "2028": 41378.78260869565, + "2029": 42607.91304347826, + "2030": 43795.47826086956, + "2031": 44956.608695652176, + "2032": 46106.95652173913, + "2033": 47225.82608695652, + "2034": 48304.34782608695, + "2035": 49362.69565217391, + "2036": 50422.260869565216, + "2037": 51482.69565217391, + "2038": 52548.34782608695, + "2039": 53613.391304347824, + "2040": 54684.69565217391, + "2041": 55742.78260869565, + "2042": 56783.13043478261, + "2043": 57809.13043478261, + "2044": 58818.86956521739, + "2045": 59815.217391304344, + "2046": 60798.086956521736, + "2047": 61784.69565217391, + "2048": 62763.47826086956, + "2049": 63739.217391304344, + "2050": 64712.95652173913 + }, + "energy": { + "2015": 720301.6914455014, + "2016": 659887.6129582359, + "2017": 710430.1858618638, + "2018": 965331.5770173032, + "2019": 1006439.5811427066, + "2020": 813380.6787748233, + "2021": 739575.5839466496, + "2022": 950033.9055106704, + "2023": 894677.5026357888, + "2024": 853149.1329616085, + "2025": 879984.8821323279, + "2026": 904091.337329623, + "2027": 924811.8124752959, + "2028": 941933.5230276118, + "2029": 955804.065104032, + "2030": 967288.6664423554, + "2031": 977258.3186957322, + "2032": 986836.8252489902, + "2033": 1002837.2141022548, + "2034": 1015381.8154846374, + "2035": 1028162.8174508208, + "2036": 1042172.8943113809, + "2037": 1056349.3241733424, + "2038": 1070885.7585816472, + "2039": 1086286.2999664326, + "2040": 1102313.987363238, + "2041": 1117796.0241067463, + "2042": 1133948.0359555134, + "2043": 1150664.3511280909, + "2044": 1168017.0986207554, + "2045": 1185554.8517853345, + "2046": 1202489.7954693784, + "2047": 1219649.1315802403, + "2048": 1237254.1304239228, + "2049": 1254222.296675619, + "2050": 1270699.5694698594 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 394957.0, - "2016": 395279.0, - "2017": 395460.0, - "2018": 395708.0, - "2019": 396046.0, - "2020": 396343.0, - "2021": 396927.0, - "2022": 395782.0, - "2023": 394640.0, - "2024": 393502.0, - "2025": 392366.0, - "2026": 391234.0, - "2027": 390106.0, - "2028": 388980.0, - "2029": 387858.0, - "2030": 386739.0, - "2031": 385623.0, - "2032": 384511.0, - "2033": 383401.0, - "2034": 382295.0, - "2035": 381192.0, - "2036": 380092.0, - "2037": 378996.0, - "2038": 377902.0, - "2039": 376812.0, - "2040": 375725.0, - "2041": 374641.0, - "2042": 373560.0, - "2043": 372482.0, - "2044": 371408.0, - "2045": 370336.0, - "2046": 369268.0, - "2047": 368202.0, - "2048": 367140.0, - "2049": 366081.0, - "2050": 365025.0 - }, - "energy": { - "2015": 6636067, - "2016": 6087703, - "2017": 6559243, - "2018": 8926680, - "2019": 9322775, - "2020": 7542943, - "2021": 6862099, - "2022": 8471243, - "2023": 7737686, - "2024": 7190896, - "2025": 7240911, - "2026": 7270098, - "2027": 7268917, - "2028": 7237514, - "2029": 7182472, - "2030": 7113287, - "2031": 7034952, - "2032": 6953934, - "2033": 6908897, - "2034": 6823299, - "2035": 6740538, - "2036": 6663694, - "2037": 6587023, - "2038": 6510417, - "2039": 6438231, - "2040": 6367238, - "2041": 6292599, - "2042": 6223813, - "2043": 6159566, - "2044": 6100374, - "2045": 6042682, - "2046": 5983002, - "2047": 5922762, - "2048": 5864856, - "2049": 5803886, - "2050": 5741061 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 162629.35294117648, + "2016": 162761.94117647057, + "2017": 162836.47058823527, + "2018": 162938.5882352941, + "2019": 163077.76470588235, + "2020": 163200.0588235294, + "2021": 163440.5294117647, + "2022": 162969.0588235294, + "2023": 162498.82352941175, + "2024": 162030.23529411765, + "2025": 161562.4705882353, + "2026": 161096.35294117648, + "2027": 160631.88235294117, + "2028": 160168.23529411765, + "2029": 159706.23529411765, + "2030": 159245.4705882353, + "2031": 158785.94117647057, + "2032": 158328.0588235294, + "2033": 157871.0, + "2034": 157415.5882352941, + "2035": 156961.41176470587, + "2036": 156508.4705882353, + "2037": 156057.17647058822, + "2038": 155606.70588235292, + "2039": 155157.88235294117, + "2040": 154710.29411764705, + "2041": 154263.94117647057, + "2042": 153818.82352941175, + "2043": 153374.94117647057, + "2044": 152932.70588235292, + "2045": 152491.29411764705, + "2046": 152051.5294117647, + "2047": 151612.5882352941, + "2048": 151175.29411764705, + "2049": 150739.23529411765, + "2050": 150304.41176470587 + }, + "energy": { + "2015": 1931604.7337865562, + "2016": 1771988.729572293, + "2017": 1909243.0544863895, + "2018": 2598348.8932522493, + "2019": 2713642.933687523, + "2020": 2195575.2414015965, + "2021": 1997397.3909714886, + "2022": 2465781.777045986, + "2023": 2252260.39853937, + "2024": 2093102.5491103106, + "2025": 2107660.7521483954, + "2026": 2116156.408892824, + "2027": 2115812.6472655525, + "2028": 2106671.9644702915, + "2029": 2090650.5186715857, + "2030": 2070512.3745710177, + "2031": 2047710.8783201254, + "2032": 2024128.4231818758, + "2033": 2011019.2001442625, + "2034": 1986103.613547162, + "2035": 1962013.8116550308, + "2036": 1939646.3108201094, + "2037": 1917329.166260817, + "2038": 1895030.941689478, + "2039": 1874019.2762989514, + "2040": 1853354.8654565488, + "2041": 1831629.188828345, + "2042": 1811607.1843461357, + "2043": 1792906.3771765297, + "2044": 1775676.9629162014, + "2045": 1758884.1637624837, + "2046": 1741512.7040541382, + "2047": 1723978.241372658, + "2048": 1707123.1517970639, + "2049": 1689376.2030970333, + "2050": 1671089.3070484942 + } + }, + "panel replacement": { + "stock": { + "2015": 209094.88235294117, + "2016": 209265.35294117648, + "2017": 209361.17647058825, + "2018": 209492.4705882353, + "2019": 209671.41176470587, + "2020": 209828.64705882352, + "2021": 210137.82352941178, + "2022": 209531.64705882352, + "2023": 208927.05882352943, + "2024": 208324.58823529413, + "2025": 207723.17647058822, + "2026": 207123.88235294117, + "2027": 206526.70588235295, + "2028": 205930.58823529413, + "2029": 205336.58823529413, + "2030": 204744.17647058822, + "2031": 204153.35294117648, + "2032": 203564.64705882352, + "2033": 202977.0, + "2034": 202391.4705882353, + "2035": 201807.5294117647, + "2036": 201225.17647058822, + "2037": 200644.9411764706, + "2038": 200065.76470588235, + "2039": 199488.70588235295, + "2040": 198913.23529411765, + "2041": 198339.35294117648, + "2042": 197767.05882352943, + "2043": 197196.35294117648, + "2044": 196627.76470588235, + "2045": 196060.23529411765, + "2046": 195494.82352941178, + "2047": 194930.4705882353, + "2048": 194368.23529411765, + "2049": 193807.58823529413, + "2050": 193248.5294117647 + }, + "energy": { + "2015": 4437702.930525755, + "2016": 4070998.295115228, + "2017": 4386328.812402066, + "2018": 5969492.772732047, + "2019": 6234371.343467786, + "2020": 5044153.450513493, + "2021": 4588856.146548527, + "2022": 5664930.731756593, + "2023": 5174382.934603901, + "2024": 4808730.87211234, + "2025": 4842177.145646083, + "2026": 4861695.217936983, + "2027": 4860905.453885332, + "2028": 4839905.487319699, + "2029": 4803097.533948825, + "2030": 4756831.804978875, + "2031": 4704447.243601973, + "2032": 4650268.493443885, + "2033": 4620151.132229465, + "2034": 4562909.622243634, + "2035": 4507565.2846663855, + "2036": 4456177.792045632, + "2037": 4404905.988824487, + "2038": 4353677.6527188, + "2039": 4305405.080464341, + "2040": 4257930.296959772, + "2041": 4208017.342640366, + "2042": 4162018.434886852, + "2043": 4119054.8692420973, + "2044": 4079471.7077303645, + "2045": 4040891.63349846, + "2046": 4000982.1342583564, + "2047": 3960698.14910045, + "2048": 3921974.9677499565, + "2049": 3881202.8134492007, + "2050": 3839190.1745457235 + } + }, + "panel management": { + "stock": { + "2015": 23232.764705882353, + "2016": 23251.70588235294, + "2017": 23262.35294117647, + "2018": 23276.941176470587, + "2019": 23296.823529411766, + "2020": 23314.29411764706, + "2021": 23348.647058823528, + "2022": 23281.29411764706, + "2023": 23214.11764705882, + "2024": 23147.176470588234, + "2025": 23080.352941176472, + "2026": 23013.764705882353, + "2027": 22947.41176470588, + "2028": 22881.176470588234, + "2029": 22815.176470588234, + "2030": 22749.352941176472, + "2031": 22683.70588235294, + "2032": 22618.29411764706, + "2033": 22553.0, + "2034": 22487.941176470587, + "2035": 22423.058823529413, + "2036": 22358.352941176472, + "2037": 22293.882352941175, + "2038": 22229.529411764706, + "2039": 22165.41176470588, + "2040": 22101.470588235294, + "2041": 22037.70588235294, + "2042": 21974.11764705882, + "2043": 21910.70588235294, + "2044": 21847.529411764706, + "2045": 21784.470588235294, + "2046": 21721.647058823528, + "2047": 21658.941176470587, + "2048": 21596.470588235294, + "2049": 21534.176470588234, + "2050": 21472.058823529413 + }, + "energy": { + "2015": 266759.3356876901, + "2016": 244715.97531247922, + "2017": 263671.13311154506, + "2018": 358838.3340157038, + "2019": 374760.7228446918, + "2020": 303214.3080849112, + "2021": 275845.4624799844, + "2022": 340530.49119742087, + "2023": 311042.66685673007, + "2024": 289062.5787773493, + "2025": 291073.1022055214, + "2026": 292246.37317019317, + "2027": 292198.8988491161, + "2028": 290936.54821001005, + "2029": 288723.9473795902, + "2030": 285942.8204501073, + "2031": 282793.87807790167, + "2032": 279537.08337423985, + "2033": 277726.6676262725, + "2034": 274285.76420920406, + "2035": 270958.9036785842, + "2036": 267869.89713425835, + "2037": 264787.8449146965, + "2038": 261708.40559172237, + "2039": 258806.64323670825, + "2040": 255952.8375836797, + "2041": 252952.46853128864, + "2042": 250187.380767013, + "2043": 247604.7535813732, + "2044": 245225.32935343432, + "2045": 242906.20273905652, + "2046": 240507.16168750575, + "2047": 238085.6095268922, + "2048": 235757.88045297968, + "2049": 233306.98345376636, + "2050": 230781.5184057825 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 359051.8181818182, + "2016": 359344.54545454547, + "2017": 359509.0909090909, + "2018": 359734.54545454547, + "2019": 360041.8181818182, + "2020": 360311.8181818182, + "2021": 360842.72727272724, + "2022": 359801.8181818182, + "2023": 358763.63636363635, + "2024": 357729.0909090909, + "2025": 356696.36363636365, + "2026": 355667.2727272727, + "2027": 354641.8181818182, + "2028": 353618.1818181818, + "2029": 352598.1818181818, + "2030": 351580.90909090906, + "2031": 350566.36363636365, + "2032": 349555.45454545453, + "2033": 348546.36363636365, + "2034": 347540.90909090906, + "2035": 346538.1818181818, + "2036": 345538.1818181818, + "2037": 344541.8181818182, + "2038": 343547.2727272727, + "2039": 342556.36363636365, + "2040": 341568.1818181818, + "2041": 340582.72727272724, + "2042": 339600.0, + "2043": 338620.0, + "2044": 337643.63636363635, + "2045": 336669.0909090909, + "2046": 335698.1818181818, + "2047": 334729.0909090909, + "2048": 333763.63636363635, + "2049": 332800.90909090906, + "2050": 331840.90909090906 + }, + "energy": { + "2015": 5367638.387742511, + "2016": 4924089.572328798, + "2017": 5305498.651736239, + "2018": 7220419.90279684, + "2019": 7540804.66190082, + "2020": 6101172.637852158, + "2021": 5550466.264564462, + "2022": 6852035.86984505, + "2023": 6258692.144895131, + "2024": 5816416.472567873, + "2025": 5856871.5243271375, + "2026": 5880479.673796249, + "2027": 5879524.412052219, + "2028": 5854123.832418186, + "2029": 5809602.649594365, + "2030": 5753641.78273513, + "2031": 5690279.861720196, + "2032": 5624747.7736779675, + "2033": 5588319.218922755, + "2034": 5519082.55951079, + "2035": 5452140.631316279, + "2036": 5389984.7181424545, + "2037": 5327968.737467967, + "2038": 5266005.332588027, + "2039": 5207617.081737399, + "2040": 5150193.798931332, + "2041": 5089821.418480274, + "2042": 5034183.28611373, + "2043": 4982216.561923439, + "2044": 4934338.61683228, + "2045": 4887673.959307628, + "2046": 4839401.291328165, + "2047": 4790675.662657205, + "2048": 4743837.909439731, + "2049": 4694521.8141530715, + "2050": 4643705.28657583 + } + }, + "panel replacement": { + "stock": { + "2015": 35905.181818181816, + "2016": 35934.454545454544, + "2017": 35950.909090909096, + "2018": 35973.454545454544, + "2019": 36004.181818181816, + "2020": 36031.181818181816, + "2021": 36084.27272727273, + "2022": 35980.181818181816, + "2023": 35876.36363636364, + "2024": 35772.909090909096, + "2025": 35669.63636363637, + "2026": 35566.72727272727, + "2027": 35464.181818181816, + "2028": 35361.818181818184, + "2029": 35259.818181818184, + "2030": 35158.09090909091, + "2031": 35056.63636363637, + "2032": 34955.545454545456, + "2033": 34854.63636363637, + "2034": 34754.09090909091, + "2035": 34653.818181818184, + "2036": 34553.818181818184, + "2037": 34454.181818181816, + "2038": 34354.72727272727, + "2039": 34255.63636363637, + "2040": 34156.818181818184, + "2041": 34058.27272727273, + "2042": 33960.0, + "2043": 33862.0, + "2044": 33764.36363636364, + "2045": 33666.90909090909, + "2046": 33569.818181818184, + "2047": 33472.90909090909, + "2048": 33376.36363636364, + "2049": 33280.09090909091, + "2050": 33184.09090909091 + }, + "energy": { + "2015": 1268428.6122574885, + "2016": 1163613.427671202, + "2017": 1253744.34826376, + "2018": 1706260.0972031592, + "2019": 1781970.3380991796, + "2020": 1441770.3621478411, + "2021": 1311632.7354355373, + "2022": 1619207.1301549494, + "2023": 1478993.8551048683, + "2024": 1374479.5274321258, + "2025": 1384039.4756728623, + "2026": 1389618.3262037502, + "2027": 1389392.587947781, + "2028": 1383390.1675818139, + "2029": 1372869.3504056346, + "2030": 1359645.21726487, + "2031": 1344672.1382798038, + "2032": 1329186.2263220318, + "2033": 1320577.7810772443, + "2034": 1304216.4404892097, + "2035": 1288397.36868372, + "2036": 1273709.281857545, + "2037": 1259054.2625320328, + "2038": 1244411.6674119718, + "2039": 1230613.918262601, + "2040": 1217044.2010686672, + "2041": 1202777.5815197255, + "2042": 1189629.7138862698, + "2043": 1177349.4380765609, + "2044": 1166035.3831677204, + "2045": 1155008.0406923718, + "2046": 1143600.708671835, + "2047": 1132086.3373427948, + "2048": 1121018.090560268, + "2049": 1109364.185846928, + "2050": 1097355.7134241697 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 214650.54347826086, + "2016": 214825.54347826086, + "2017": 214923.91304347824, + "2018": 215058.6956521739, + "2019": 215242.3913043478, + "2020": 215403.80434782608, + "2021": 215721.1956521739, + "2022": 215098.91304347824, + "2023": 214478.26086956522, + "2024": 213859.78260869565, + "2025": 213242.3913043478, + "2026": 212627.17391304346, + "2027": 212014.1304347826, + "2028": 211402.17391304346, + "2029": 210792.3913043478, + "2030": 210184.23913043478, + "2031": 209577.71739130432, + "2032": 208973.36956521738, + "2033": 208370.10869565216, + "2034": 207769.02173913043, + "2035": 207169.5652173913, + "2036": 206571.73913043478, + "2037": 205976.08695652173, + "2038": 205381.52173913043, + "2039": 204789.1304347826, + "2040": 204198.36956521738, + "2041": 203609.23913043478, + "2042": 203021.73913043478, + "2043": 202435.86956521738, + "2044": 201852.17391304346, + "2045": 201269.5652173913, + "2046": 200689.1304347826, + "2047": 200109.78260869565, + "2048": 199532.60869565216, + "2049": 198957.0652173913, + "2050": 198383.15217391303 + }, + "energy": { + "2015": 2992823.741954196, + "2016": 2745515.087832263, + "2017": 2958176.609676615, + "2018": 4025875.5435753856, + "2019": 4204511.85331568, + "2020": 3401819.013371506, + "2021": 3094762.72720576, + "2022": 3820476.371661601, + "2023": 3489646.8598925527, + "2024": 3243048.06969602, + "2025": 3265604.514568237, + "2026": 3278767.66475289, + "2027": 3278235.0413120403, + "2028": 3264072.489311196, + "2029": 3239248.899614973, + "2030": 3208046.907442938, + "2031": 3172718.3238367173, + "2032": 3136179.7244034014, + "2033": 3115868.325668821, + "2034": 3077264.175550416, + "2035": 3039939.494273408, + "2036": 3005283.3421238395, + "2037": 2970705.211866962, + "2038": 2936156.396194042, + "2039": 2903600.9722303143, + "2040": 2871583.583630628, + "2041": 2837921.8723676587, + "2042": 2806899.8266417696, + "2043": 2777924.8408633964, + "2044": 2751229.6277298112, + "2045": 2725210.9049952724, + "2046": 2698295.6069851974, + "2047": 2671127.752559478, + "2048": 2645012.5171946753, + "2049": 2617515.43744142, + "2050": 2589181.764561343 + } + }, + "panel replacement": { + "stock": { + "2015": 145962.36956521738, + "2016": 146081.36956521738, + "2017": 146148.26086956522, + "2018": 146239.91304347824, + "2019": 146364.8260869565, + "2020": 146474.58695652173, + "2021": 146690.41304347824, + "2022": 146267.26086956522, + "2023": 145845.21739130435, + "2024": 145424.65217391303, + "2025": 145004.8260869565, + "2026": 144586.47826086957, + "2027": 144169.60869565216, + "2028": 143753.47826086957, + "2029": 143338.8260869565, + "2030": 142925.28260869565, + "2031": 142512.84782608695, + "2032": 142101.8913043478, + "2033": 141691.67391304346, + "2034": 141282.93478260867, + "2035": 140875.30434782608, + "2036": 140468.78260869565, + "2037": 140063.73913043478, + "2038": 139659.43478260867, + "2039": 139256.60869565216, + "2040": 138854.8913043478, + "2041": 138454.28260869565, + "2042": 138054.78260869565, + "2043": 137656.3913043478, + "2044": 137259.47826086957, + "2045": 136863.30434782608, + "2046": 136468.60869565216, + "2047": 136074.65217391303, + "2048": 135682.17391304346, + "2049": 135290.80434782608, + "2050": 134900.54347826086 + }, + "energy": { + "2015": 3111997.02948451, + "2016": 2854840.623577782, + "2017": 3075970.2594423876, + "2018": 4186184.6245914614, + "2019": 4371934.175250559, + "2020": 3537278.3622544766, + "2021": 3217995.1926387465, + "2022": 3972606.5231169984, + "2023": 3628603.485631456, + "2024": 3372185.210205389, + "2025": 3395639.8455232163, + "2026": 3409327.1481528557, + "2027": 3408773.31581635, + "2028": 3394046.8155087274, + "2029": 3368234.758382588, + "2030": 3335790.3128269776, + "2031": 3299054.9562815013, + "2032": 3261061.401464352, + "2033": 3239941.2093058196, + "2034": 3199799.8542336337, + "2035": 3160988.9160443167, + "2036": 3124952.766961779, + "2037": 3088997.746578831, + "2038": 3053073.2080772324, + "2039": 3019221.43750735, + "2040": 2985929.1266982225, + "2041": 2950927.0168214394, + "2042": 2918669.6831221078, + "2043": 2888540.922644962, + "2044": 2860782.714632709, + "2045": 2833727.9346515816, + "2046": 2805740.8780532028, + "2047": 2777491.2083232035, + "2048": 2750336.0726096355, + "2049": 2721744.0679044886, + "2050": 2692282.1572008496 + } + }, + "panel management": { + "stock": { + "2015": 34344.086956521736, + "2016": 34372.086956521736, + "2017": 34387.82608695652, + "2018": 34409.391304347824, + "2019": 34438.78260869565, + "2020": 34464.608695652176, + "2021": 34515.391304347824, + "2022": 34415.82608695652, + "2023": 34316.52173913043, + "2024": 34217.565217391304, + "2025": 34118.78260869565, + "2026": 34020.34782608695, + "2027": 33922.260869565216, + "2028": 33824.34782608695, + "2029": 33726.78260869565, + "2030": 33629.47826086957, + "2031": 33532.434782608696, + "2032": 33435.739130434784, + "2033": 33339.217391304344, + "2034": 33243.04347826087, + "2035": 33147.13043478261, + "2036": 33051.47826086957, + "2037": 32956.17391304348, + "2038": 32861.04347826087, + "2039": 32766.260869565216, + "2040": 32671.73913043478, + "2041": 32577.478260869564, + "2042": 32483.478260869564, + "2043": 32389.73913043478, + "2044": 32296.347826086956, + "2045": 32203.130434782608, + "2046": 32110.260869565216, + "2047": 32017.565217391304, + "2048": 31925.217391304348, + "2049": 31833.130434782608, + "2050": 31741.304347826084 + }, + "energy": { + "2015": 531246.2285612945, + "2016": 487347.2885899552, + "2017": 525096.1308809979, + "2018": 714619.831833153, + "2019": 746328.9714337607, + "2020": 603845.6243740179, + "2021": 549341.0801554943, + "2022": 678160.1052214009, + "2023": 619435.6544759914, + "2024": 575662.7200985913, + "2025": 579666.6399085469, + "2026": 582003.1870942548, + "2027": 581908.6428716104, + "2028": 579394.6951800771, + "2029": 574988.3420024387, + "2030": 569449.7797300848, + "2031": 563178.7198817817, + "2032": 556692.8741322468, + "2033": 553087.4650253594, + "2034": 546234.9702159505, + "2035": 539609.5896822758, + "2036": 533457.8909143815, + "2037": 527320.0415542072, + "2038": 521187.39572872565, + "2039": 515408.5902623363, + "2040": 509725.28967115004, + "2041": 503750.11081090244, + "2042": 498243.4902361227, + "2043": 493100.23649164155, + "2044": 488361.6576374799, + "2045": 483743.1603531459, + "2046": 478965.5149616003, + "2047": 474143.039117319, + "2048": 469507.4101956896, + "2049": 464626.4946540921, + "2050": 459597.07823780767 + } + } } }, "NGHP": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } } } @@ -371528,18 +382319,18 @@ "2050": 0.0 }, "energy": { - "2015": 318182.41517006385, + "2015": 318182.4151700639, "2016": 188853.7298158472, "2017": 156119.67479537692, - "2018": 130055.09994598392, + "2018": 130055.09994598395, "2019": 103666.21328447029, "2020": 81956.7844245989, "2021": 68865.879607227, "2022": 55578.99227244493, "2023": 33917.007877681935, - "2024": 17317.62011879575, + "2024": 17317.620118795752, "2025": 6822.509906169617, - "2026": 1535.6732575126555, + "2026": 1535.6732575126553, "2027": 0.0, "2028": 0.0, "2029": 0.0, @@ -371606,18 +382397,18 @@ "2050": 664483.0 }, "energy": { - "2015": 58454.42940881929, + "2015": 58454.4294088193, "2016": 44260.359832720715, "2017": 41448.81599577358, - "2018": 39917.00832750424, + "2018": 39917.00832750425, "2019": 40236.51516578479, "2020": 38937.41139084101, "2021": 38758.21889592493, "2022": 38968.05837258512, "2023": 41506.48461515491, - "2024": 43190.951442518, + "2024": 43190.95144251801, "2025": 43882.954763779984, - "2026": 42689.063205702034, + "2026": 42689.06320570203, "2027": 40906.28409733992, "2028": 39290.83785286273, "2029": 37857.34077809852, @@ -371684,18 +382475,18 @@ "2050": 6001744.0 }, "energy": { - "2015": 6380.155421116856, + "2015": 6380.155421116858, "2016": 12923.910351432078, "2017": 17358.509208849497, - "2018": 23974.891726511803, + "2018": 23974.891726511807, "2019": 32659.271549744914, "2020": 43118.80418456009, "2021": 50369.901496848055, "2022": 58776.949354969955, "2023": 71248.50750716316, - "2024": 81603.42843868624, + "2024": 81603.42843868626, "2025": 88403.53533005039, - "2026": 93528.26353678532, + "2026": 93528.2635367853, "2027": 96796.71590266007, "2028": 99064.16214713726, "2029": 101120.65922190147, @@ -371762,7 +382553,7 @@ "2050": 0.0 }, "energy": { - "2015": 87028.55870562667, + "2015": 87028.55870562665, "2016": 88287.84232329375, "2017": 88603.38798068803, "2018": 83054.81190654961, @@ -371771,7 +382562,7 @@ "2021": 59369.79812998354, "2022": 35722.50800925821, "2023": 12470.012063857486, - "2024": 2032.7526497333954, + "2024": 2032.7526497333952, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -371840,7 +382631,7 @@ "2050": 0.0 }, "energy": { - "2015": 6889.752600297726, + "2015": 6889.752600297725, "2016": 6317.094064137475, "2017": 5770.25951281982, "2018": 5465.530229669696, @@ -371849,7 +382640,7 @@ "2021": 4591.349902930113, "2022": 4825.977150181371, "2023": 5183.9680104312565, - "2024": 4859.743098927658, + "2024": 4859.743098927657, "2025": 4085.977235621902, "2026": 3121.368996026698, "2027": 2174.3047937373076, @@ -371918,7 +382709,7 @@ "2050": 0.0 }, "energy": { - "2015": 27351.856807141976, + "2015": 27351.856807141972, "2016": 24503.16048778975, "2017": 20568.918694434153, "2018": 20316.983833748225, @@ -371927,7 +382718,7 @@ "2021": 9178.66711969272, "2022": 3801.5701560011375, "2023": 889.9520330295679, - "2024": 76.06932399931488, + "2024": 76.06932399931486, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -372005,7 +382796,7 @@ "2021": 15937.184847393624, "2022": 24495.94468455928, "2023": 35119.06789268168, - "2024": 41504.43492733964, + "2024": 41504.43492733963, "2025": 43672.0227643781, "2026": 44900.63100397331, "2027": 46149.695206262695, @@ -372074,14 +382865,14 @@ "2050": 0.0 }, "energy": { - "2015": 128403.32996362561, + "2015": 128403.3299636256, "2016": 139200.31327125928, "2017": 107881.87390240407, - "2018": 51166.00722090914, + "2018": 51166.00722090915, "2019": 20585.18602264749, "2020": 10972.959418470497, "2021": 5290.857145501148, - "2022": 2759.9784695680337, + "2022": 2759.978469568034, "2023": 0.0, "2024": 0.0, "2025": 0.0, @@ -372152,14 +382943,14 @@ "2050": 1439.0 }, "energy": { - "2015": 16030.1592773831, + "2015": 16030.159277383098, "2016": 19994.371996999715, "2017": 21703.106439720177, - "2018": 24070.269876209826, + "2018": 24070.26987620983, "2019": 24686.34204528601, "2020": 24040.466645914305, "2021": 21255.950305724265, - "2022": 18148.459251236916, + "2022": 18148.45925123692, "2023": 15531.20125091889, "2024": 12655.180058822292, "2025": 9536.248381493839, @@ -372237,7 +383028,7 @@ "2019": 27.81917417122167, "2020": 40.157668680159404, "2021": 45.00776350900867, - "2022": 47.05012557553666, + "2022": 47.05012557553667, "2023": 52.69791815588193, "2024": 57.98481017517076, "2025": 63.77420368986493, @@ -372311,11 +383102,11 @@ "2015": 2282.5107589912973, "2016": 2925.055125960023, "2017": 9150.749875295296, - "2018": 24206.408146058453, + "2018": 24206.408146058457, "2019": 34818.652757895274, "2020": 39403.41626693505, "2021": 44233.18478526558, - "2022": 48486.51215361951, + "2022": 48486.512153619515, "2023": 52518.100830925236, "2024": 55174.83513100254, "2025": 57724.9774148163, @@ -375108,237 +385899,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 45843.0, - "2016": 45036.0, - "2017": 44242.0, - "2018": 43463.0, - "2019": 42698.0, - "2020": 41946.0, - "2021": 41207.0, - "2022": 40481.0, - "2023": 39769.0, - "2024": 39069.0, - "2025": 38381.0, - "2026": 37706.0, - "2027": 37042.0, - "2028": 36390.0, - "2029": 35750.0, - "2030": 35121.0, - "2031": 34503.0, - "2032": 33895.0, - "2033": 33299.0, - "2034": 32713.0, - "2035": 32137.0, - "2036": 31572.0, - "2037": 31016.0, - "2038": 30470.0, - "2039": 29934.0, - "2040": 29407.0, - "2041": 28890.0, - "2042": 28382.0, - "2043": 27882.0, - "2044": 27392.0, - "2045": 26910.0, - "2046": 26436.0, - "2047": 25971.0, - "2048": 25514.0, - "2049": 25065.0, - "2050": 24624.0 - }, - "energy": { - "2015": 2923454, - "2016": 2615771, - "2017": 2752888, - "2018": 3654898, - "2019": 3723436, - "2020": 2941461, - "2021": 2612836, - "2022": 3142640, - "2023": 2815667, - "2024": 2561414, - "2025": 2523484, - "2026": 2477990, - "2027": 2424772, - "2028": 2363102, - "2029": 2296328, - "2030": 2228059, - "2031": 2159885, - "2032": 2094006, - "2033": 2032113, - "2034": 1971951, - "2035": 1915490, - "2036": 1863527, - "2037": 1813769, - "2038": 1766124, - "2039": 1721678, - "2040": 1679439, - "2041": 1637964, - "2042": 1598720, - "2043": 1561358, - "2044": 1525858, - "2045": 1491236, - "2046": 1456611, - "2047": 1422681, - "2048": 1390050, - "2049": 1357388, - "2050": 1324973 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 18876.529411764706, + "2016": 18544.235294117647, + "2017": 18217.29411764706, + "2018": 17896.529411764706, + "2019": 17581.529411764706, + "2020": 17271.882352941175, + "2021": 16967.588235294115, + "2022": 16668.647058823528, + "2023": 16375.470588235294, + "2024": 16087.235294117647, + "2025": 15803.941176470587, + "2026": 15526.0, + "2027": 15252.588235294117, + "2028": 14984.117647058823, + "2029": 14720.588235294117, + "2030": 14461.588235294117, + "2031": 14207.117647058823, + "2032": 13956.764705882353, + "2033": 13711.35294117647, + "2034": 13470.05882352941, + "2035": 13232.882352941177, + "2036": 13000.235294117647, + "2037": 12771.294117647058, + "2038": 12546.470588235294, + "2039": 12325.764705882353, + "2040": 12108.764705882353, + "2041": 11895.882352941177, + "2042": 11686.70588235294, + "2043": 11480.823529411764, + "2044": 11279.05882352941, + "2045": 11080.588235294117, + "2046": 10885.411764705881, + "2047": 10693.941176470587, + "2048": 10505.764705882353, + "2049": 10320.882352941177, + "2050": 10139.294117647058 + }, + "energy": { + "2015": 850949.4532540498, + "2016": 761390.0893558781, + "2017": 801301.658404625, + "2018": 1063855.7866138206, + "2019": 1083805.6040650704, + "2020": 856190.8720705408, + "2021": 760535.77913061, + "2022": 914749.3990924116, + "2023": 819575.164923228, + "2024": 745568.0311225245, + "2025": 734527.4904600321, + "2026": 721285.2453532715, + "2027": 705794.7235242042, + "2028": 687844.0211077553, + "2029": 668407.6630218795, + "2030": 648536.1452130819, + "2031": 628692.2796943695, + "2032": 609516.4352887714, + "2033": 591500.8227598063, + "2034": 573989.0640638699, + "2035": 557554.5803743106, + "2036": 542429.3598511075, + "2037": 527945.963534622, + "2038": 514077.6123649818, + "2039": 501140.4156793731, + "2040": 488845.6253539574, + "2041": 476773.2176561754, + "2042": 465350.2021602921, + "2043": 454474.99308483617, + "2044": 444141.7688950529, + "2045": 434064.1100810056, + "2046": 423985.57803674514, + "2047": 414109.3443252142, + "2048": 404611.21929600806, + "2049": 395104.0708879319, + "2050": 385668.81843407766 + } + }, + "panel replacement": { + "stock": { + "2015": 24269.823529411766, + "2016": 23842.58823529412, + "2017": 23422.235294117647, + "2018": 23009.823529411766, + "2019": 22604.823529411766, + "2020": 22206.70588235294, + "2021": 21815.470588235294, + "2022": 21431.117647058825, + "2023": 21054.176470588234, + "2024": 20683.58823529412, + "2025": 20319.352941176472, + "2026": 19962.0, + "2027": 19610.470588235294, + "2028": 19265.29411764706, + "2029": 18926.470588235294, + "2030": 18593.470588235294, + "2031": 18266.29411764706, + "2032": 17944.41176470588, + "2033": 17628.88235294118, + "2034": 17318.647058823528, + "2035": 17013.70588235294, + "2036": 16714.58823529412, + "2037": 16420.235294117647, + "2038": 16131.176470588236, + "2039": 15847.411764705883, + "2040": 15568.411764705883, + "2041": 15294.70588235294, + "2042": 15025.764705882353, + "2043": 14761.058823529413, + "2044": 14501.64705882353, + "2045": 14246.470588235294, + "2046": 13995.529411764706, + "2047": 13749.35294117647, + "2048": 13507.411764705883, + "2049": 13269.70588235294, + "2050": 13036.235294117647 + }, + "energy": { + "2015": 1954986.347042192, + "2016": 1749231.0780292426, + "2017": 1840924.6237280578, + "2018": 2444121.128580034, + "2019": 2489954.19256995, + "2020": 1967028.0754741046, + "2021": 1747268.3705850453, + "2022": 2101561.4727198286, + "2023": 1882906.5012882869, + "2024": 1712881.2011828232, + "2025": 1687516.4675002305, + "2026": 1657093.4990278902, + "2027": 1621505.299789287, + "2028": 1580265.0380912777, + "2029": 1535611.6047424392, + "2030": 1489958.4277380384, + "2031": 1444368.7795946933, + "2032": 1400313.8549894858, + "2033": 1358924.4676492088, + "2034": 1318692.6430298535, + "2035": 1280935.7690922616, + "2036": 1246186.819544448, + "2037": 1212912.4082979823, + "2038": 1181051.0126663682, + "2039": 1151328.8678402011, + "2040": 1123082.598765088, + "2041": 1095347.2354778345, + "2042": 1069103.797338112, + "2043": 1044118.8993721477, + "2044": 1020379.167082877, + "2045": 997226.5752147324, + "2046": 974071.9771720282, + "2047": 951382.142902311, + "2048": 929560.9822169252, + "2049": 907719.0910610897, + "2050": 886042.3749439992 + } + }, + "panel management": { + "stock": { + "2015": 2696.6470588235293, + "2016": 2649.176470588235, + "2017": 2602.470588235294, + "2018": 2556.6470588235293, + "2019": 2511.6470588235293, + "2020": 2467.4117647058824, + "2021": 2423.9411764705883, + "2022": 2381.235294117647, + "2023": 2339.3529411764707, + "2024": 2298.176470588235, + "2025": 2257.705882352941, + "2026": 2218.0, + "2027": 2178.9411764705883, + "2028": 2140.5882352941176, + "2029": 2102.9411764705883, + "2030": 2065.9411764705883, + "2031": 2029.5882352941176, + "2032": 1993.8235294117646, + "2033": 1958.764705882353, + "2034": 1924.2941176470588, + "2035": 1890.4117647058824, + "2036": 1857.1764705882354, + "2037": 1824.4705882352941, + "2038": 1792.3529411764705, + "2039": 1760.8235294117646, + "2040": 1729.8235294117646, + "2041": 1699.4117647058824, + "2042": 1669.5294117647059, + "2043": 1640.1176470588234, + "2044": 1611.2941176470588, + "2045": 1582.9411764705883, + "2046": 1555.0588235294117, + "2047": 1527.7058823529412, + "2048": 1500.8235294117646, + "2049": 1474.4117647058824, + "2050": 1448.4705882352941 + }, + "energy": { + "2015": 117518.19970375832, + "2016": 105149.83261487939, + "2017": 110661.71786731717, + "2018": 146921.08480614604, + "2019": 149676.2033649796, + "2020": 118242.05245535474, + "2021": 105031.85028434485, + "2022": 126329.12818775976, + "2023": 113185.33378848515, + "2024": 102964.76769465243, + "2025": 101440.04203973754, + "2026": 99611.25561883856, + "2027": 97471.97668650899, + "2028": 94992.94080096718, + "2029": 92308.73223568147, + "2030": 89564.42704887988, + "2031": 86823.94071093715, + "2032": 84175.7097217429, + "2033": 81687.70959098499, + "2034": 79269.29290627659, + "2035": 76999.65053342794, + "2036": 74910.82060444448, + "2037": 72910.62816739584, + "2038": 70995.37496865026, + "2039": 69208.71648042597, + "2040": 67510.77588095458, + "2041": 65843.5468659903, + "2042": 64266.00050159589, + "2043": 62764.107543016136, + "2044": 61337.06402207022, + "2045": 59945.31470426206, + "2046": 58553.444791226786, + "2047": 57189.512772474816, + "2048": 55877.79848706676, + "2049": 54564.83805097843, + "2050": 53261.80662192317 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 41675.454545454544, + "2016": 40941.818181818184, + "2017": 40220.0, + "2018": 39511.818181818184, + "2019": 38816.36363636363, + "2020": 38132.72727272727, + "2021": 37460.90909090909, + "2022": 36800.90909090909, + "2023": 36153.63636363636, + "2024": 35517.27272727273, + "2025": 34891.818181818184, + "2026": 34278.181818181816, + "2027": 33674.545454545456, + "2028": 33081.818181818184, + "2029": 32500.0, + "2030": 31928.181818181816, + "2031": 31366.363636363636, + "2032": 30813.636363636364, + "2033": 30271.81818181818, + "2034": 29739.090909090908, + "2035": 29215.454545454544, + "2036": 28701.81818181818, + "2037": 28196.363636363636, + "2038": 27700.0, + "2039": 27212.727272727272, + "2040": 26733.636363636364, + "2041": 26263.636363636364, + "2042": 25801.81818181818, + "2043": 25347.272727272728, + "2044": 24901.81818181818, + "2045": 24463.636363636364, + "2046": 24032.727272727272, + "2047": 23610.0, + "2048": 23194.545454545452, + "2049": 22786.363636363636, + "2050": 22385.454545454544 + }, + "energy": { + "2015": 2364660.259638638, + "2016": 2115788.2874213923, + "2017": 2226696.52159264, + "2018": 2956294.8668365353, + "2019": 3011732.402325417, + "2020": 2379225.3724453766, + "2021": 2113414.288082925, + "2022": 2541950.692007046, + "2023": 2277475.8416845086, + "2024": 2071821.1725862767, + "2025": 2041141.1743211788, + "2026": 2004342.9712873702, + "2027": 1961297.1461444232, + "2028": 1911414.8499933926, + "2029": 1857404.1406827243, + "2030": 1802184.1880974364, + "2031": 1747041.0770580275, + "2032": 1693754.2959953756, + "2033": 1643691.6244261242, + "2034": 1595029.086708623, + "2035": 1549360.1338468858, + "2036": 1507329.425967917, + "2037": 1467082.2508117151, + "2038": 1428544.1934075342, + "2039": 1392593.6739535255, + "2040": 1358428.304939039, + "2041": 1324880.9037250942, + "2042": 1293138.0655517352, + "2043": 1262917.4988451551, + "2044": 1234203.0264378, + "2045": 1206198.731686041, + "2046": 1178192.010359149, + "2047": 1150747.445604739, + "2048": 1124353.5878829248, + "2049": 1097934.6555514028, + "2050": 1071715.511239166 + } + }, + "panel replacement": { + "stock": { + "2015": 4167.545454545455, + "2016": 4094.1818181818185, + "2017": 4022.0, + "2018": 3951.1818181818185, + "2019": 3881.636363636364, + "2020": 3813.2727272727275, + "2021": 3746.090909090909, + "2022": 3680.090909090909, + "2023": 3615.3636363636365, + "2024": 3551.727272727273, + "2025": 3489.1818181818185, + "2026": 3427.818181818182, + "2027": 3367.4545454545455, + "2028": 3308.1818181818185, + "2029": 3250.0, + "2030": 3192.818181818182, + "2031": 3136.6363636363635, + "2032": 3081.3636363636365, + "2033": 3027.1818181818185, + "2034": 2973.909090909091, + "2035": 2921.5454545454545, + "2036": 2870.1818181818185, + "2037": 2819.6363636363635, + "2038": 2770.0, + "2039": 2721.2727272727275, + "2040": 2673.3636363636365, + "2041": 2626.3636363636365, + "2042": 2580.1818181818185, + "2043": 2534.727272727273, + "2044": 2490.1818181818185, + "2045": 2446.3636363636365, + "2046": 2403.2727272727275, + "2047": 2361.0, + "2048": 2319.4545454545455, + "2049": 2278.6363636363635, + "2050": 2238.5454545454545 + }, + "energy": { + "2015": 558793.7403613622, + "2016": 499982.7125786076, + "2017": 526191.4784073598, + "2018": 698603.1331634641, + "2019": 711703.5976745825, + "2020": 562235.6275546231, + "2021": 499421.71191707486, + "2022": 600689.3079929533, + "2023": 538191.158315491, + "2024": 489592.82741372305, + "2025": 482342.82567882095, + "2026": 473647.02871262963, + "2027": 463474.85385557666, + "2028": 451687.1500066072, + "2029": 438923.85931727546, + "2030": 425874.8119025633, + "2031": 412843.9229419723, + "2032": 400251.7040046242, + "2033": 388421.37557387556, + "2034": 376921.9132913768, + "2035": 366129.866153114, + "2036": 356197.5740320827, + "2037": 346686.7491882847, + "2038": 337579.8065924658, + "2039": 329084.3260464743, + "2040": 321010.6950609607, + "2041": 313083.0962749057, + "2042": 305581.9344482646, + "2043": 298440.5011548448, + "2044": 291654.97356219986, + "2045": 285037.2683139589, + "2046": 278418.9896408509, + "2047": 271933.55439526093, + "2048": 265696.41211707506, + "2049": 259453.34444859702, + "2050": 253257.48876083398 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 24914.673913043476, + "2016": 24476.086956521736, + "2017": 24044.565217391304, + "2018": 23621.195652173912, + "2019": 23205.434782608696, + "2020": 22796.73913043478, + "2021": 22395.108695652172, + "2022": 22000.543478260868, + "2023": 21613.586956521736, + "2024": 21233.152173913044, + "2025": 20859.23913043478, + "2026": 20492.391304347824, + "2027": 20131.521739130432, + "2028": 19777.173913043476, + "2029": 19429.347826086956, + "2030": 19087.5, + "2031": 18751.630434782608, + "2032": 18421.195652173912, + "2033": 18097.282608695652, + "2034": 17778.804347826084, + "2035": 17465.760869565216, + "2036": 17158.695652173912, + "2037": 16856.521739130432, + "2038": 16559.782608695652, + "2039": 16268.478260869564, + "2040": 15982.065217391304, + "2041": 15701.086956521738, + "2042": 15425.0, + "2043": 15153.260869565216, + "2044": 14886.95652173913, + "2045": 14625.0, + "2046": 14367.391304347826, + "2047": 14114.673913043478, + "2048": 13866.304347826086, + "2049": 13622.282608695652, + "2050": 13382.608695652174 + }, + "energy": { + "2015": 1318459.0420366402, + "2016": 1179695.9784033627, + "2017": 1241534.8677674294, + "2018": 1648335.6043302314, + "2019": 1679245.8036434778, + "2020": 1326580.0837803974, + "2021": 1178372.312189228, + "2022": 1417310.5251069546, + "2023": 1269847.7949419355, + "2024": 1155181.3193227048, + "2025": 1138075.1320988082, + "2026": 1117557.629289318, + "2027": 1093556.6519183365, + "2028": 1065743.8766455257, + "2029": 1035629.2300415584, + "2030": 1004840.3480065411, + "2031": 974094.3103634635, + "2032": 944383.3030309274, + "2033": 916469.9561854585, + "2034": 889337.2792604894, + "2035": 863873.7296467685, + "2036": 840438.7492429893, + "2037": 817998.2097258089, + "2038": 796510.6196840857, + "2039": 776465.7581667297, + "2040": 757416.2395231712, + "2041": 738711.2799895273, + "2042": 721012.4871760656, + "2043": 704162.4643166079, + "2044": 688152.191539167, + "2045": 672537.8911419681, + "2046": 656922.2377639712, + "2047": 641620.0249375326, + "2048": 626903.6527966686, + "2049": 612173.2998542242, + "2050": 597554.3423308228 + } + }, + "panel replacement": { + "stock": { + "2015": 16941.978260869564, + "2016": 16643.73913043478, + "2017": 16350.304347826086, + "2018": 16062.41304347826, + "2019": 15779.695652173912, + "2020": 15501.782608695652, + "2021": 15228.673913043478, + "2022": 14960.36956521739, + "2023": 14697.239130434782, + "2024": 14438.543478260868, + "2025": 14184.282608695652, + "2026": 13934.82608695652, + "2027": 13689.434782608694, + "2028": 13448.478260869564, + "2029": 13211.95652173913, + "2030": 12979.5, + "2031": 12751.108695652172, + "2032": 12526.41304347826, + "2033": 12306.152173913042, + "2034": 12089.586956521738, + "2035": 11876.717391304346, + "2036": 11667.91304347826, + "2037": 11462.434782608694, + "2038": 11260.652173913042, + "2039": 11062.565217391304, + "2040": 10867.804347826086, + "2041": 10676.739130434782, + "2042": 10489.0, + "2043": 10304.217391304348, + "2044": 10123.130434782608, + "2045": 9945.0, + "2046": 9769.826086956522, + "2047": 9597.978260869564, + "2048": 9429.086956521738, + "2049": 9263.152173913042, + "2050": 9100.173913043478 + }, + "energy": { + "2015": 1370959.6608706044, + "2016": 1226671.096270084, + "2017": 1290972.3904993054, + "2018": 1713971.802736301, + "2019": 1746112.8363344865, + "2020": 1379404.0799082555, + "2021": 1225294.7220891817, + "2022": 1473747.378490784, + "2023": 1320412.7294099897, + "2024": 1201180.2712781588, + "2025": 1183392.921131099, + "2026": 1162058.417899084, + "2027": 1137101.7292587936, + "2028": 1108181.4581391213, + "2029": 1076867.6559055396, + "2030": 1044852.770400936, + "2031": 1012882.4353383037, + "2032": 981988.3451632934, + "2033": 952963.4977429939, + "2034": 924750.4062706132, + "2035": 898272.9062270294, + "2036": 873904.7523727806, + "2037": 850570.6377242862, + "2038": 828227.4186956371, + "2039": 807384.3771813685, + "2040": 787576.3127768957, + "2041": 768126.5277162762, + "2042": 749722.9746139507, + "2043": 732201.9892146772, + "2044": 715554.1924780409, + "2045": 699318.1356156233, + "2046": 683080.6718971436, + "2047": 667169.1298330852, + "2048": 651866.7564439815, + "2049": 636549.8455422346, + "2050": 621348.765789613 + } + }, + "panel management": { + "stock": { + "2015": 3986.3478260869565, + "2016": 3916.173913043478, + "2017": 3847.1304347826085, + "2018": 3779.391304347826, + "2019": 3712.869565217391, + "2020": 3647.478260869565, + "2021": 3583.2173913043475, + "2022": 3520.086956521739, + "2023": 3458.173913043478, + "2024": 3397.304347826087, + "2025": 3337.478260869565, + "2026": 3278.782608695652, + "2027": 3221.0434782608695, + "2028": 3164.3478260869565, + "2029": 3108.695652173913, + "2030": 3054.0, + "2031": 3000.2608695652175, + "2032": 2947.391304347826, + "2033": 2895.5652173913045, + "2034": 2844.608695652174, + "2035": 2794.5217391304345, + "2036": 2745.391304347826, + "2037": 2697.0434782608695, + "2038": 2649.5652173913045, + "2039": 2602.9565217391305, + "2040": 2557.1304347826085, + "2041": 2512.173913043478, + "2042": 2468.0, + "2043": 2424.5217391304345, + "2044": 2381.913043478261, + "2045": 2340.0, + "2046": 2298.782608695652, + "2047": 2258.3478260869565, + "2048": 2218.608695652174, + "2049": 2179.5652173913045, + "2050": 2141.217391304348 + }, + "energy": { + "2015": 234035.29709275547, + "2016": 209403.9253265535, + "2017": 220380.7417332653, + "2018": 292590.59293346765, + "2019": 298077.36002203595, + "2020": 235476.83631134735, + "2021": 209168.96572159056, + "2022": 251582.09640226152, + "2023": 225406.47564807502, + "2024": 205052.4093991365, + "2025": 202015.94677009282, + "2026": 198373.9528115979, + "2027": 194113.6188228701, + "2028": 189176.66521535302, + "2029": 183831.11405290215, + "2030": 178365.881592523, + "2031": 172908.2542982329, + "2032": 167634.35180577924, + "2033": 162679.54607154778, + "2034": 157863.3144688975, + "2035": 153343.36412620216, + "2036": 149183.49838423022, + "2037": 145200.152549905, + "2038": 141385.96162027714, + "2039": 137827.86465190185, + "2040": 134446.44769993308, + "2041": 131126.19229419657, + "2042": 127984.53820998382, + "2043": 124993.54646871492, + "2044": 122151.61598279217, + "2045": 119379.97324240857, + "2046": 116608.09033888532, + "2047": 113891.84522938225, + "2048": 111279.59075934999, + "2049": 108664.85460354129, + "2050": 106069.89187956421 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 11610.0, - "2016": 11406.0, - "2017": 11205.0, - "2018": 11007.0, - "2019": 10813.0, - "2020": 10623.0, - "2021": 10436.0, - "2022": 10252.0, - "2023": 10072.0, - "2024": 9894.0, - "2025": 9720.0, - "2026": 9549.0, - "2027": 9381.0, - "2028": 9216.0, - "2029": 9054.0, - "2030": 8895.0, - "2031": 8738.0, - "2032": 8584.0, - "2033": 8433.0, - "2034": 8285.0, - "2035": 8139.0, - "2036": 7996.0, - "2037": 7855.0, - "2038": 7717.0, - "2039": 7581.0, - "2040": 7448.0, - "2041": 7317.0, - "2042": 7188.0, - "2043": 7062.0, - "2044": 6937.0, - "2045": 6815.0, - "2046": 6695.0, - "2047": 6578.0, - "2048": 6462.0, - "2049": 6348.0, - "2050": 6237.0 - }, - "energy": { - "2015": 776024, - "2016": 697061, - "2017": 735867, - "2018": 980944, - "2019": 1003574, - "2020": 795552, - "2021": 709107, - "2022": 856461, - "2023": 771009, - "2024": 704832, - "2025": 697983, - "2026": 689204, - "2027": 677963, - "2028": 664022, - "2029": 648264, - "2030": 631637, - "2031": 614620, - "2032": 597804, - "2033": 581198, - "2034": 564702, - "2035": 548899, - "2036": 534003, - "2037": 519534, - "2038": 505474, - "2039": 492120, - "2040": 479214, - "2041": 466373, - "2042": 454286, - "2043": 442857, - "2044": 432095, - "2045": 421728, - "2046": 411509, - "2047": 401527, - "2048": 391962, - "2049": 382445, - "2050": 373056 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 4780.588235294117, + "2016": 4696.588235294117, + "2017": 4613.823529411765, + "2018": 4532.294117647059, + "2019": 4452.411764705882, + "2020": 4374.176470588235, + "2021": 4297.176470588235, + "2022": 4221.411764705882, + "2023": 4147.294117647059, + "2024": 4074.0, + "2025": 4002.3529411764703, + "2026": 3931.941176470588, + "2027": 3862.7647058823527, + "2028": 3794.8235294117644, + "2029": 3728.1176470588234, + "2030": 3662.6470588235293, + "2031": 3598.0, + "2032": 3534.5882352941176, + "2033": 3472.411764705882, + "2034": 3411.470588235294, + "2035": 3351.3529411764703, + "2036": 3292.470588235294, + "2037": 3234.411764705882, + "2038": 3177.5882352941176, + "2039": 3121.5882352941176, + "2040": 3066.8235294117644, + "2041": 3012.882352941176, + "2042": 2959.7647058823527, + "2043": 2907.882352941176, + "2044": 2856.4117647058824, + "2045": 2806.176470588235, + "2046": 2756.7647058823527, + "2047": 2708.5882352941176, + "2048": 2660.8235294117644, + "2049": 2613.882352941176, + "2050": 2568.176470588235 + }, + "energy": { + "2015": 225882.53432823665, + "2016": 202898.24188604343, + "2017": 214193.76577079642, + "2018": 285529.9794259943, + "2019": 292117.04600105894, + "2020": 231566.6808628307, + "2021": 206404.55226886398, + "2022": 249295.87388185918, + "2023": 224422.78448846866, + "2024": 205160.1992150239, + "2025": 203166.61463824005, + "2026": 200611.2519576173, + "2027": 197339.25834867774, + "2028": 193281.35754783917, + "2029": 188694.57031452635, + "2030": 183854.83739611716, + "2031": 178901.5845499892, + "2032": 174006.83812814704, + "2033": 169173.21782123038, + "2034": 164371.61595546515, + "2035": 159771.730268954, + "2036": 155435.8511835734, + "2037": 151224.2618652079, + "2038": 147131.72293257824, + "2039": 143244.68417679326, + "2040": 139488.047799516, + "2041": 135750.33141019184, + "2042": 132232.08688112392, + "2043": 128905.37084548919, + "2044": 125772.80299392727, + "2045": 122755.2104537728, + "2046": 119780.69727080391, + "2047": 116875.16927467949, + "2048": 114091.02027819281, + "2049": 111320.84296511766, + "2050": 108587.92347447328 + } + }, + "panel replacement": { + "stock": { + "2015": 6146.470588235295, + "2016": 6038.470588235295, + "2017": 5932.058823529412, + "2018": 5827.235294117647, + "2019": 5724.529411764706, + "2020": 5623.941176470588, + "2021": 5524.941176470588, + "2022": 5427.529411764706, + "2023": 5332.235294117647, + "2024": 5238.0, + "2025": 5145.882352941177, + "2026": 5055.35294117647, + "2027": 4966.411764705882, + "2028": 4879.058823529412, + "2029": 4793.294117647059, + "2030": 4709.117647058823, + "2031": 4626.0, + "2032": 4544.470588235295, + "2033": 4464.529411764706, + "2034": 4386.176470588235, + "2035": 4308.882352941177, + "2036": 4233.176470588235, + "2037": 4158.529411764706, + "2038": 4085.470588235294, + "2039": 4013.470588235294, + "2040": 3943.0588235294117, + "2041": 3873.7058823529414, + "2042": 3805.4117647058824, + "2043": 3738.7058823529414, + "2044": 3672.529411764706, + "2045": 3607.9411764705883, + "2046": 3544.4117647058824, + "2047": 3482.470588235294, + "2048": 3421.0588235294117, + "2049": 3360.7058823529414, + "2050": 3301.9411764705883 + }, + "energy": { + "2015": 518946.53549433994, + "2016": 466142.0149096163, + "2017": 492092.5515636287, + "2018": 655981.6324159559, + "2019": 671114.8758442996, + "2020": 532005.3944279985, + "2021": 474197.4744914911, + "2022": 572736.7565127081, + "2023": 515592.8803554472, + "2024": 471338.67574398033, + "2025": 466758.5792242841, + "2026": 460887.84373787546, + "2027": 453370.7076628418, + "2028": 444048.0144841172, + "2029": 433510.24824709387, + "2030": 422391.3601126233, + "2031": 411011.66928539734, + "2032": 399766.3921536684, + "2033": 388661.5472411154, + "2034": 377630.2620624165, + "2035": 367062.40320699837, + "2036": 357101.0777934497, + "2037": 347425.2978922255, + "2038": 338023.0264559678, + "2039": 329092.8747660827, + "2040": 320462.3118104396, + "2041": 311875.2159702558, + "2042": 303792.33866939903, + "2043": 296149.48232196027, + "2044": 288952.6654516185, + "2045": 282019.99489829823, + "2046": 275186.2956232543, + "2047": 268511.0841384233, + "2048": 262114.7309173846, + "2049": 255750.47648930037, + "2050": 249471.81884242815 + } + }, + "panel management": { + "stock": { + "2015": 682.9411764705882, + "2016": 670.9411764705882, + "2017": 659.1176470588235, + "2018": 647.4705882352941, + "2019": 636.0588235294117, + "2020": 624.8823529411765, + "2021": 613.8823529411765, + "2022": 603.0588235294117, + "2023": 592.4705882352941, + "2024": 582.0, + "2025": 571.7647058823529, + "2026": 561.7058823529412, + "2027": 551.8235294117648, + "2028": 542.1176470588235, + "2029": 532.5882352941177, + "2030": 523.2352941176471, + "2031": 514.0, + "2032": 504.94117647058823, + "2033": 496.05882352941177, + "2034": 487.3529411764706, + "2035": 478.7647058823529, + "2036": 470.3529411764706, + "2037": 462.05882352941177, + "2038": 453.94117647058823, + "2039": 445.94117647058823, + "2040": 438.11764705882354, + "2041": 430.4117647058823, + "2042": 422.8235294117647, + "2043": 415.4117647058823, + "2044": 408.05882352941177, + "2045": 400.88235294117646, + "2046": 393.8235294117647, + "2047": 386.94117647058823, + "2048": 380.11764705882354, + "2049": 373.4117647058823, + "2050": 366.88235294117646 + }, + "energy": { + "2015": 31194.93017742347, + "2016": 28020.743204340306, + "2017": 29580.682665574874, + "2018": 39432.388158049864, + "2019": 40342.07815464158, + "2020": 31979.924709170846, + "2021": 28504.973239644936, + "2022": 34428.36960543267, + "2023": 30993.335156084206, + "2024": 28333.125040995816, + "2025": 28057.806137475858, + "2026": 27704.90430450729, + "2027": 27253.03398848044, + "2028": 26692.627968043624, + "2029": 26059.1814383798, + "2030": 25390.802491259583, + "2031": 24706.74616461348, + "2032": 24030.769718184565, + "2033": 23363.234937654204, + "2034": 22700.121982118322, + "2035": 22064.866524047666, + "2036": 21466.07102297695, + "2037": 20884.440242566627, + "2038": 20319.250611453965, + "2039": 19782.441057124055, + "2040": 19263.640390044395, + "2041": 18747.45261955238, + "2042": 18261.574449477073, + "2043": 17802.14683255057, + "2044": 17369.531554454235, + "2045": 16952.794647928986, + "2046": 16542.007105941768, + "2047": 16140.7465868972, + "2048": 15756.248804422617, + "2049": 15373.68054558199, + "2050": 14996.257683098576 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 10554.545454545454, + "2016": 10369.090909090908, + "2017": 10186.363636363636, + "2018": 10006.363636363636, + "2019": 9830.0, + "2020": 9657.272727272726, + "2021": 9487.272727272726, + "2022": 9320.0, + "2023": 9156.363636363636, + "2024": 8994.545454545454, + "2025": 8836.363636363636, + "2026": 8680.90909090909, + "2027": 8528.181818181818, + "2028": 8378.181818181818, + "2029": 8230.90909090909, + "2030": 8086.363636363636, + "2031": 7943.636363636363, + "2032": 7803.636363636363, + "2033": 7666.363636363636, + "2034": 7531.818181818182, + "2035": 7399.090909090909, + "2036": 7269.090909090909, + "2037": 7140.909090909091, + "2038": 7015.454545454545, + "2039": 6891.818181818182, + "2040": 6770.909090909091, + "2041": 6651.818181818182, + "2042": 6534.545454545454, + "2043": 6420.0, + "2044": 6306.363636363636, + "2045": 6195.454545454545, + "2046": 6086.363636363636, + "2047": 5980.0, + "2048": 5874.545454545454, + "2049": 5770.909090909091, + "2050": 5670.0 + }, + "energy": { + "2015": 627693.5136745145, + "2016": 563823.6295984025, + "2017": 595212.1878023411, + "2018": 793444.772427055, + "2019": 811749.2375137717, + "2020": 643488.9000736928, + "2021": 573567.1376158391, + "2022": 692755.6549993149, + "2023": 623637.0889104896, + "2024": 570109.2680512915, + "2025": 564569.3970226161, + "2026": 557468.4293250339, + "2027": 548376.0523016233, + "2028": 537099.7576584982, + "2029": 524353.7673431434, + "2030": 510904.87909759145, + "2031": 497140.5360847475, + "2032": 483538.7736058156, + "2033": 470106.87138619483, + "2034": 456763.943588118, + "2035": 443981.55464576784, + "2036": 431932.8002519661, + "2037": 420229.42838543036, + "2038": 408856.8795953624, + "2039": 398055.3848199309, + "2040": 387616.25859769643, + "2041": 377229.70817001065, + "2042": 367453.0369590895, + "2043": 358208.59456067655, + "2044": 349503.6607001708, + "2045": 341118.22589884547, + "2046": 332852.5021374156, + "2047": 324778.47781149397, + "2048": 317041.7474290615, + "2049": 309343.84224875737, + "2050": 301749.4709407952 + } + }, + "panel replacement": { + "stock": { + "2015": 1055.4545454545455, + "2016": 1036.909090909091, + "2017": 1018.6363636363636, + "2018": 1000.6363636363636, + "2019": 983.0, + "2020": 965.7272727272727, + "2021": 948.7272727272727, + "2022": 932.0, + "2023": 915.6363636363636, + "2024": 899.4545454545455, + "2025": 883.6363636363636, + "2026": 868.0909090909091, + "2027": 852.8181818181819, + "2028": 837.8181818181819, + "2029": 823.0909090909091, + "2030": 808.6363636363636, + "2031": 794.3636363636364, + "2032": 780.3636363636364, + "2033": 766.6363636363636, + "2034": 753.1818181818182, + "2035": 739.9090909090909, + "2036": 726.9090909090909, + "2037": 714.0909090909091, + "2038": 701.5454545454546, + "2039": 689.1818181818182, + "2040": 677.0909090909091, + "2041": 665.1818181818182, + "2042": 653.4545454545455, + "2043": 642.0, + "2044": 630.6363636363636, + "2045": 619.5454545454546, + "2046": 608.6363636363636, + "2047": 598.0, + "2048": 587.4545454545455, + "2049": 577.0909090909091, + "2050": 567.0 + }, + "energy": { + "2015": 148330.48632548546, + "2016": 133237.3704015974, + "2017": 140654.81219765884, + "2018": 187499.22757294492, + "2019": 191824.7624862282, + "2020": 152063.0999263072, + "2021": 135539.8623841608, + "2022": 163705.34500068502, + "2023": 147371.9110895104, + "2024": 134722.7319487085, + "2025": 133413.60297738382, + "2026": 131735.5706749661, + "2027": 129586.94769837672, + "2028": 126922.24234150168, + "2029": 123910.23265685662, + "2030": 120732.1209024085, + "2031": 117479.46391525245, + "2032": 114265.22639418434, + "2033": 111091.12861380511, + "2034": 107938.05641188196, + "2035": 104917.44535423214, + "2036": 102070.19974803383, + "2037": 99304.5716145696, + "2038": 96617.12040463754, + "2039": 94064.61518006904, + "2040": 91597.74140230352, + "2041": 89143.29182998932, + "2042": 86832.96304091044, + "2043": 84648.40543932341, + "2044": 82591.33929982918, + "2045": 80609.77410115451, + "2046": 78656.4978625844, + "2047": 76748.52218850602, + "2048": 74920.25257093844, + "2049": 73101.1577512426, + "2050": 71306.52905920474 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 6309.782608695652, + "2016": 6198.913043478261, + "2017": 6089.673913043478, + "2018": 5982.065217391304, + "2019": 5876.630434782608, + "2020": 5773.369565217391, + "2021": 5671.739130434782, + "2022": 5571.739130434782, + "2023": 5473.913043478261, + "2024": 5377.173913043478, + "2025": 5282.608695652174, + "2026": 5189.673913043478, + "2027": 5098.369565217391, + "2028": 5008.695652173913, + "2029": 4920.652173913043, + "2030": 4834.239130434782, + "2031": 4748.913043478261, + "2032": 4665.217391304348, + "2033": 4583.152173913043, + "2034": 4502.717391304348, + "2035": 4423.369565217391, + "2036": 4345.652173913043, + "2037": 4269.021739130435, + "2038": 4194.021739130435, + "2039": 4120.108695652174, + "2040": 4047.8260869565215, + "2041": 3976.6304347826085, + "2042": 3906.5217391304345, + "2043": 3838.0434782608695, + "2044": 3770.1086956521735, + "2045": 3703.8043478260865, + "2046": 3638.586956521739, + "2047": 3575.0, + "2048": 3511.95652173913, + "2049": 3450.0, + "2050": 3389.673913043478 + }, + "energy": { + "2015": 349981.85695326206, + "2016": 314370.04936664045, + "2017": 331871.3069835805, + "2018": 442399.46533504204, + "2019": 452605.4504886614, + "2020": 358788.85996165266, + "2021": 319802.7182645856, + "2022": 386258.42910534696, + "2023": 347720.1240524489, + "2024": 317874.72062730225, + "2025": 314785.8654652546, + "2026": 310826.59265643335, + "2027": 305756.9736059766, + "2028": 299469.6718372357, + "2029": 292362.9146984494, + "2030": 284864.24412181525, + "2031": 277189.686041429, + "2032": 269605.77767451503, + "2033": 262116.5779634676, + "2034": 254676.9875483503, + "2035": 247549.93569759256, + "2036": 240831.9350414585, + "2037": 234306.50865225308, + "2038": 227965.53864518774, + "2039": 221942.97011927378, + "2040": 216122.4467258751, + "2041": 210331.23791643517, + "2042": 204880.07828091606, + "2043": 199725.67243377882, + "2044": 194872.07931741772, + "2045": 190196.62867280561, + "2046": 185587.92508089944, + "2047": 181086.10697204267, + "2048": 176772.35319412092, + "2049": 172480.24710896867, + "2050": 168245.86820453507 + } + }, + "panel replacement": { + "stock": { + "2015": 4290.652173913043, + "2016": 4215.260869565217, + "2017": 4140.978260869565, + "2018": 4067.8043478260865, + "2019": 3996.1086956521735, + "2020": 3925.891304347826, + "2021": 3856.782608695652, + "2022": 3788.782608695652, + "2023": 3722.260869565217, + "2024": 3656.478260869565, + "2025": 3592.173913043478, + "2026": 3528.978260869565, + "2027": 3466.891304347826, + "2028": 3405.9130434782605, + "2029": 3346.0434782608695, + "2030": 3287.282608695652, + "2031": 3229.260869565217, + "2032": 3172.3478260869565, + "2033": 3116.5434782608695, + "2034": 3061.8478260869565, + "2035": 3007.891304347826, + "2036": 2955.0434782608695, + "2037": 2902.9347826086955, + "2038": 2851.9347826086955, + "2039": 2801.673913043478, + "2040": 2752.5217391304345, + "2041": 2704.1086956521735, + "2042": 2656.4347826086955, + "2043": 2609.869565217391, + "2044": 2563.673913043478, + "2045": 2518.586956521739, + "2046": 2474.2391304347825, + "2047": 2431.0, + "2048": 2388.1304347826085, + "2049": 2346.0, + "2050": 2304.978260869565 + }, + "energy": { + "2015": 363918.0229507459, + "2016": 326888.1645362384, + "2017": 345086.31665347534, + "2018": 460015.67104290135, + "2019": 470628.0552724811, + "2020": 373075.7180119581, + "2021": 332537.16057819675, + "2022": 401639.11664383934, + "2023": 361566.2285666831, + "2024": 330532.39068948914, + "2025": 327320.5382993702, + "2026": 323203.6085092032, + "2027": 317932.1188439488, + "2028": 311394.45872266864, + "2029": 304004.7127796851, + "2030": 296207.4475306695, + "2031": 288227.2909935613, + "2032": 280341.393812624, + "2033": 272553.9765560442, + "2034": 264818.1440217469, + "2035": 257407.2952378296, + "2036": 250421.78593673283, + "2037": 243636.51914849647, + "2038": 237043.05373674698, + "2039": 230780.66845164722, + "2040": 224728.37367184358, + "2041": 218706.56077338872, + "2042": 213038.33769857962, + "2043": 207678.6850534242, + "2044": 202631.82340610927, + "2045": 197770.1978069907, + "2046": 192977.9771069432, + "2047": 188296.8980358135, + "2048": 183811.3719573367, + "2049": 179348.3555758559, + "2050": 174945.36505303116 + } + }, + "panel management": { + "stock": { + "2015": 1009.5652173913044, + "2016": 991.8260869565217, + "2017": 974.3478260869565, + "2018": 957.1304347826086, + "2019": 940.2608695652174, + "2020": 923.7391304347826, + "2021": 907.4782608695652, + "2022": 891.4782608695652, + "2023": 875.8260869565217, + "2024": 860.3478260869565, + "2025": 845.2173913043478, + "2026": 830.3478260869565, + "2027": 815.7391304347826, + "2028": 801.391304347826, + "2029": 787.3043478260869, + "2030": 773.4782608695652, + "2031": 759.8260869565217, + "2032": 746.4347826086956, + "2033": 733.3043478260869, + "2034": 720.4347826086956, + "2035": 707.7391304347826, + "2036": 695.3043478260869, + "2037": 683.0434782608695, + "2038": 671.0434782608695, + "2039": 659.2173913043478, + "2040": 647.6521739130435, + "2041": 636.2608695652174, + "2042": 625.0434782608695, + "2043": 614.0869565217391, + "2044": 603.2173913043478, + "2045": 592.6086956521739, + "2046": 582.1739130434783, + "2047": 572.0, + "2048": 561.9130434782609, + "2049": 552.0, + "2050": 542.3478260869565 + }, + "energy": { + "2015": 62124.1200959921, + "2016": 55802.786097121156, + "2017": 58909.376362944204, + "2018": 78528.86362205663, + "2019": 80340.49423885753, + "2020": 63687.422026389264, + "2021": 56767.12115721765, + "2022": 68563.45425081375, + "2023": 61722.64738086808, + "2024": 56424.888683208635, + "2025": 55876.59623537526, + "2026": 55173.798834363544, + "2027": 54273.9075500746, + "2028": 53157.86944009575, + "2029": 51896.37252186559, + "2030": 50565.30834751523, + "2031": 49203.022965009666, + "2032": 47856.828512861015, + "2033": 46527.44548048825, + "2034": 45206.86842990285, + "2035": 43941.76906457786, + "2036": 42749.27902180869, + "2037": 41590.972199250486, + "2038": 40465.40761806531, + "2039": 39396.361429079036, + "2040": 38363.179602281314, + "2041": 37335.20131017613, + "2042": 36367.58402050435, + "2043": 35452.64251279699, + "2044": 34591.097276473025, + "2045": 33761.1735202037, + "2046": 32943.09781215737, + "2047": 32143.994992143824, + "2048": 31378.274848542384, + "2049": 30616.39731517543, + "2050": 29864.766742433774 + } + } } }, "NGHP": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } } } @@ -384901,312 +397588,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 7070284.351107162, - "2017": 7172226.587839259, - "2018": 8099183.83034911, - "2019": 8076323.18025122, - "2020": 7120109.141306441, - "2021": 6544898.687740679, - "2022": 6846283.372179339, - "2023": 6304568.887317308, - "2024": 5960163.591099914, - "2025": 5893610.515257257, - "2026": 5794537.298451355, - "2027": 5663914.713731039, - "2028": 5509933.18849427, - "2029": 5342329.7376467325, - "2030": 5169334.719670923, - "2031": 5003513.68716939, - "2032": 4838991.560873113, - "2033": 4677867.849686595, - "2034": 4519136.141612152, - "2035": 4364458.438199862, - "2036": 4222779.577180317, - "2037": 4086164.4504372487, - "2038": 3948525.6498513217, - "2039": 3821310.257874165, - "2040": 3697108.9653799497, - "2041": 3576726.576774259, - "2042": 3461682.55275147, - "2043": 3353545.6115245405, - "2044": 3249626.6498107174, - "2045": 3151333.1060625627, - "2046": 3053180.2897463306, - "2047": 2959074.417773022, - "2048": 2868040.1108634397, - "2049": 2778734.1431011255, - "2050": 2693482.2559105894 - }, - "stock": { - "2016": 3.9899999999999998, - "2017": 3.853, - "2018": 3.718, - "2019": 3.592, - "2020": 3.471, - "2021": 3.359, - "2022": 3.248, - "2023": 3.143, - "2024": 3.0409999999999995, - "2025": 2.941, - "2026": 2.8449999999999998, - "2027": 2.75, - "2028": 2.658, - "2029": 2.569, - "2030": 2.4819999999999998, - "2031": 2.403, - "2032": 2.324, - "2033": 2.249, - "2034": 2.1759999999999997, - "2035": 2.1029999999999998, - "2036": 2.0329999999999995, - "2037": 1.9649999999999999, - "2038": 1.8969999999999998, - "2039": 1.8319999999999999, - "2040": 1.769, - "2041": 1.71, - "2042": 1.6520000000000001, - "2043": 1.5950000000000002, - "2044": 1.5390000000000001, - "2045": 1.4860000000000002, - "2046": 1.4340000000000002, - "2047": 1.384, - "2048": 1.335, - "2049": 1.287, - "2050": 1.242 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 13689645.334924351, - "2017": 14299462.33269252, - "2018": 16842797.299078576, - "2019": 17494317.891678836, - "2020": 16059629.199226541, - "2021": 15340702.963728243, - "2022": 16640310.762886617, - "2023": 15888679.325611157, - "2024": 15589091.110292934, - "2025": 16014974.34167841, - "2026": 16323087.660156922, - "2027": 16528622.107139451, - "2028": 16656833.062350728, - "2029": 16722706.715564577, - "2030": 16751495.606413873, - "2031": 16781727.27709103, - "2032": 16797343.872177586, - "2033": 16771501.23195586, - "2034": 16725453.669706045, - "2035": 16672656.402892003, - "2036": 16629826.468575185, - "2037": 16577126.205580931, - "2038": 16506653.797860295, - "2039": 16443034.552393885, - "2040": 16364012.131639998, - "2041": 16274205.545210946, - "2042": 16194519.310096556, - "2043": 16127214.952894831, - "2044": 16072793.130870704, - "2045": 16006748.00348029, - "2046": 15931998.602306817, - "2047": 15855161.712147037, - "2048": 15781173.993012728, - "2049": 15700314.945702156, - "2050": 15609345.83684993 - }, - "stock": { - "2016": 7.808000000000001, - "2017": 7.759, - "2018": 7.804, - "2019": 7.848000000000001, - "2020": 7.892, - "2021": 7.933000000000001, - "2022": 7.951999999999999, - "2023": 7.981, - "2024": 8.015999999999998, - "2025": 8.055, - "2026": 8.078, - "2027": 8.089, - "2028": 8.099, - "2029": 8.105, - "2030": 8.106000000000002, - "2031": 8.122, - "2032": 8.129000000000001, - "2033": 8.124, - "2034": 8.113, - "2035": 8.091999999999999, - "2036": 8.063, - "2037": 8.027000000000001, - "2038": 7.983999999999999, - "2039": 7.9350000000000005, - "2040": 7.880000000000001, - "2041": 7.829000000000001, - "2042": 7.775, - "2043": 7.715, - "2044": 7.654999999999999, - "2045": 7.5889999999999995, - "2046": 7.522, - "2047": 7.452999999999999, - "2048": 7.381, - "2049": 7.305, - "2050": 7.229 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 156847.3139684868, - "2017": 157137.07946822117, - "2018": 174942.87057231387, - "2019": 171317.92806994534, - "2020": 147846.65946701457, - "2021": 134715.3485310772, - "2022": 139534.86493404198, - "2023": 125684.78707153403, - "2024": 118195.2986071503, - "2025": 113735.14306433078, - "2026": 109575.04139172545, - "2027": 107169.17912950486, - "2028": 101719.74915499875, - "2029": 97116.54678868907, - "2030": 93571.67391520391, - "2031": 89852.03573958323, - "2032": 84899.56694930248, - "2033": 81106.91835754737, - "2034": 76035.18868180149, - "2035": 73523.15890813968, - "2036": 69875.95424449423, - "2037": 66236.34398182158, - "2038": 63823.55228838224, - "2039": 60221.18973194757, - "2040": 57847.902980050705, - "2041": 56658.878014792055, - "2042": 52998.13715197208, - "2043": 50664.435580626225, - "2044": 47081.21931857807, - "2045": 44745.8904571476, - "2046": 43656.10794685222, - "2047": 41274.870079940934, - "2048": 40190.8961238309, - "2049": 37798.91119671966, - "2050": 35359.907239479304 - }, - "stock": { - "2016": 0.149, - "2017": 0.14200000000000002, - "2018": 0.135, - "2019": 0.128, - "2020": 0.12100000000000001, - "2021": 0.116, - "2022": 0.11100000000000002, - "2023": 0.105, - "2024": 0.101, - "2025": 0.095, - "2026": 0.09000000000000001, - "2027": 0.08700000000000001, - "2028": 0.082, - "2029": 0.078, - "2030": 0.07500000000000001, - "2031": 0.07200000000000001, - "2032": 0.068, - "2033": 0.065, - "2034": 0.061000000000000006, - "2035": 0.059000000000000004, - "2036": 0.056, - "2037": 0.053, - "2038": 0.051000000000000004, - "2039": 0.048, - "2040": 0.046, - "2041": 0.045, - "2042": 0.042, - "2043": 0.04, - "2044": 0.037, - "2045": 0.035, - "2046": 0.034, - "2047": 0.032, - "2048": 0.031, - "2049": 0.028999999999999998, - "2050": 0.027 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -392854,312 +405236,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 11049215.256368317, - "2017": 11233256.542419517, - "2018": 12695510.305987049, - "2019": 12729256.854183255, - "2020": 11250440.703572491, - "2021": 10362370.806534866, - "2022": 10879131.526676774, - "2023": 10044525.416442532, - "2024": 9509190.657184443, - "2025": 9415636.108298618, - "2026": 9269377.03281339, - "2027": 9074324.284354072, - "2028": 8841785.7885759, - "2029": 8582766.388175828, - "2030": 8314775.741314086, - "2031": 8050804.2801594455, - "2032": 7790243.675075746, - "2033": 7533422.292547163, - "2034": 7278272.146620266, - "2035": 7033783.240991826, - "2036": 6808790.988503385, - "2037": 6588347.536150316, - "2038": 6376799.749394626, - "2039": 6173049.51213723, - "2040": 5974837.369017745, - "2041": 5779229.558469097, - "2042": 5595820.973820786, - "2043": 5420648.532785939, - "2044": 5255733.628634948, - "2045": 5097874.276870213, - "2046": 4940671.430112349, - "2047": 4786125.903541712, - "2048": 4641217.307653796, - "2049": 4497166.620211972, - "2050": 4355909.808792688 - }, - "stock": { - "2016": 6.073, - "2017": 5.876, - "2018": 5.681, - "2019": 5.515000000000001, - "2020": 5.351999999999999, - "2021": 5.198000000000001, - "2022": 5.052, - "2023": 4.908, - "2024": 4.765, - "2025": 4.626, - "2026": 4.4910000000000005, - "2027": 4.358, - "2028": 4.23, - "2029": 4.103, - "2030": 3.9799999999999995, - "2031": 3.8629999999999995, - "2032": 3.748, - "2033": 3.6370000000000005, - "2034": 3.527, - "2035": 3.419, - "2036": 3.314, - "2037": 3.21, - "2038": 3.1109999999999998, - "2039": 3.0119999999999996, - "2040": 2.916, - "2041": 2.823, - "2042": 2.734, - "2043": 2.645, - "2044": 2.559, - "2045": 2.477, - "2046": 2.396, - "2047": 2.316, - "2048": 2.2399999999999998, - "2049": 2.165, - "2050": 2.0919999999999996 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 22048691.206688978, - "2017": 23283623.212238092, - "2018": 27934635.65239662, - "2019": 29618234.672866233, - "2020": 27651906.533960406, - "2021": 26888468.72791165, - "2022": 29753046.991275564, - "2023": 28906399.02357336, - "2024": 28744603.46722524, - "2025": 29920202.737159044, - "2026": 30895006.65849958, - "2027": 31689198.86002684, - "2028": 32343785.502702694, - "2029": 32895329.381533477, - "2030": 33386139.12012015, - "2031": 33844654.39393615, - "2032": 34265311.755195774, - "2033": 34604779.843093716, - "2034": 34892898.99108448, - "2035": 35159618.286983594, - "2036": 35440656.24496659, - "2037": 35698847.2548615, - "2038": 35904589.85441866, - "2039": 36125658.466210514, - "2040": 36308658.72535606, - "2041": 36454669.93050826, - "2042": 36610799.846850075, - "2043": 36795140.35043715, - "2044": 37000752.42580581, - "2045": 37185535.100893624, - "2046": 37348866.59647539, - "2047": 37508179.3996014, - "2048": 37670311.12077001, - "2049": 37813464.85795267, - "2050": 37934691.07311803 - }, - "stock": { - "2016": 12.282000000000002, - "2017": 12.336000000000002, - "2018": 12.653, - "2019": 12.981000000000002, - "2020": 13.303, - "2021": 13.636, - "2022": 13.976999999999999, - "2023": 14.302999999999999, - "2024": 14.588000000000001, - "2025": 14.889, - "2026": 15.160999999999998, - "2027": 15.413999999999998, - "2028": 15.671, - "2029": 15.925, - "2030": 16.182000000000002, - "2031": 16.442, - "2032": 16.689, - "2033": 16.91, - "2034": 17.112, - "2035": 17.293, - "2036": 17.451, - "2037": 17.593, - "2038": 17.714, - "2039": 17.822, - "2040": 17.912999999999997, - "2041": 17.997, - "2042": 18.073999999999998, - "2043": 18.138, - "2044": 18.196, - "2045": 18.245, - "2046": 18.286, - "2047": 18.32, - "2048": 18.347, - "2049": 18.366, - "2050": 18.377000000000002 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 243115.53694270633, - "2017": 243118.24534239358, - "2018": 269753.041616333, - "2019": 266419.47295051115, - "2020": 231517.76246710043, - "2021": 207809.4655534874, - "2022": 214337.48204766106, - "2023": 194049.55998410354, - "2024": 180985.87559032507, - "2025": 176181.15454233426, - "2026": 170119.30868702405, - "2027": 162997.85561908732, - "2028": 156210.70872140516, - "2029": 150146.23029069378, - "2030": 142522.13856577384, - "2031": 134757.3259044029, - "2032": 129476.56972848013, - "2033": 121639.86435912784, - "2034": 116288.86229525882, - "2035": 111045.47202457958, - "2036": 106013.76653002495, - "2037": 101019.20898817811, - "2038": 94773.39618671083, - "2039": 89872.02165225196, - "2040": 86189.90562618707, - "2041": 82453.51102263926, - "2042": 77543.17932912786, - "2043": 75204.11677691358, - "2044": 71684.94555924946, - "2045": 68141.62223616516, - "2046": 65811.97341226322, - "2047": 62242.696856881026, - "2048": 58680.57157619802, - "2049": 55091.521835364925, - "2050": 52729.11808927972 - }, - "stock": { - "2016": 0.225, - "2017": 0.214, - "2018": 0.203, - "2019": 0.194, - "2020": 0.185, - "2021": 0.17500000000000002, - "2022": 0.167, - "2023": 0.15900000000000003, - "2024": 0.152, - "2025": 0.145, - "2026": 0.138, - "2027": 0.131, - "2028": 0.125, - "2029": 0.12000000000000001, - "2030": 0.114, - "2031": 0.108, - "2032": 0.10400000000000001, - "2033": 0.098, - "2034": 0.094, - "2035": 0.09, - "2036": 0.08600000000000001, - "2037": 0.082, - "2038": 0.07700000000000001, - "2039": 0.07300000000000001, - "2040": 0.07, - "2041": 0.067, - "2042": 0.063, - "2043": 0.061, - "2044": 0.058, - "2045": 0.055, - "2046": 0.053, - "2047": 0.05, - "2048": 0.047, - "2049": 0.044, - "2050": 0.041999999999999996 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -400807,312 +412884,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1067908.1532033742, - "2017": 1086342.4990592205, - "2018": 1232252.015220087, - "2019": 1236454.5143839167, - "2020": 1094674.7055252304, - "2021": 1011821.6596147533, - "2022": 1068332.733008658, - "2023": 989715.2191239943, - "2024": 944161.0839322096, - "2025": 940684.9663067952, - "2026": 932473.5502118487, - "2027": 917086.8548253841, - "2028": 900478.7789039416, - "2029": 879587.9357522085, - "2030": 857592.3235186355, - "2031": 837107.2130709152, - "2032": 815120.1951729426, - "2033": 795084.3709340022, - "2034": 773581.4566275233, - "2035": 754325.2364431354, - "2036": 734929.6260995477, - "2037": 717506.3599171772, - "2038": 697989.2083896312, - "2039": 680488.9027188753, - "2040": 663171.0192621099, - "2041": 645869.2558758836, - "2042": 630467.6485137737, - "2043": 616232.5750693681, - "2044": 602619.266744248, - "2045": 587429.0270656098, - "2046": 574960.7693129072, - "2047": 562422.350542866, - "2048": 550340.1956476307, - "2049": 535339.7101505348, - "2050": 523454.8398145483 - }, - "stock": { - "2016": 0.7690000000000001, - "2017": 0.749, - "2018": 0.728, - "2019": 0.711, - "2020": 0.6920000000000001, - "2021": 0.676, - "2022": 0.662, - "2023": 0.646, - "2024": 0.633, - "2025": 0.62, - "2026": 0.607, - "2027": 0.593, - "2028": 0.581, - "2029": 0.569, - "2030": 0.557, - "2031": 0.546, - "2032": 0.534, - "2033": 0.524, - "2034": 0.513, - "2035": 0.503, - "2036": 0.492, - "2037": 0.482, - "2038": 0.47100000000000003, - "2039": 0.461, - "2040": 0.45000000000000007, - "2041": 0.44000000000000006, - "2042": 0.43100000000000005, - "2043": 0.42200000000000004, - "2044": 0.41300000000000003, - "2045": 0.403, - "2046": 0.395, - "2047": 0.387, - "2048": 0.379, - "2049": 0.369, - "2050": 0.361 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 2004879.9337587391, - "2017": 2089458.21433974, - "2018": 2447923.0463861544, - "2019": 2522744.0838744543, - "2020": 2303921.426418644, - "2021": 2189052.6173687745, - "2022": 2353392.4579115747, - "2023": 2240045.9236996756, - "2024": 2200876.6880805953, - "2025": 2266210.4987764573, - "2026": 2315478.049584218, - "2027": 2350758.9065199397, - "2028": 2374278.27763552, - "2029": 2391087.551648692, - "2030": 2404389.6420479864, - "2031": 2421219.964412272, - "2032": 2436959.86456755, - "2033": 2445303.902749983, - "2034": 2451460.1508661383, - "2035": 2453625.9350227346, - "2036": 2459437.1752854893, - "2037": 2461056.5743300463, - "2038": 2462391.6411431916, - "2039": 2462765.5725233406, - "2040": 2461652.0497396206, - "2041": 2460390.027169246, - "2042": 2459050.353610119, - "2043": 2460554.6220159526, - "2044": 2463023.909898635, - "2045": 2466332.843786911, - "2046": 2465770.910993479, - "2047": 2466279.8096323926, - "2048": 2467468.490105332, - "2049": 2469627.6648368128, - "2050": 2468495.0572447334 - }, - "stock": { - "2016": 1.485, - "2017": 1.4840000000000002, - "2018": 1.492, - "2019": 1.498, - "2020": 1.506, - "2021": 1.514, - "2022": 1.5169999999999997, - "2023": 1.5269999999999997, - "2024": 1.5419999999999998, - "2025": 1.562, - "2026": 1.577, - "2027": 1.591, - "2028": 1.604, - "2029": 1.6199999999999999, - "2030": 1.6360000000000001, - "2031": 1.6549999999999998, - "2032": 1.674, - "2033": 1.69, - "2034": 1.705, - "2035": 1.7160000000000002, - "2036": 1.7269999999999999, - "2037": 1.734, - "2038": 1.743, - "2039": 1.75, - "2040": 1.7520000000000002, - "2041": 1.758, - "2042": 1.7630000000000001, - "2043": 1.767, - "2044": 1.77, - "2045": 1.774, - "2046": 1.7760000000000002, - "2047": 1.7790000000000001, - "2048": 1.7810000000000001, - "2049": 1.784, - "2050": 1.784 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 23967.913037887054, - "2017": 24193.28660103908, - "2018": 27241.938393758202, - "2019": 26977.401741628957, - "2020": 23614.868056125993, - "2021": 21467.723016472468, - "2022": 22199.809079766794, - "2023": 21097.85717633011, - "2024": 19663.22798719501, - "2025": 20017.534916747714, - "2026": 18439.40020393386, - "2027": 18576.238654676185, - "2028": 17698.943460538427, - "2029": 17665.512599099307, - "2030": 16680.034433377914, - "2031": 16620.822516812554, - "2032": 16551.940259507617, - "2033": 15548.726316014105, - "2034": 14552.3925063384, - "2035": 14480.828534129494, - "2036": 13529.198614962777, - "2037": 13490.065752776782, - "2038": 12540.15046717755, - "2039": 12497.52475778456, - "2040": 11590.93099826965, - "2041": 11550.71695487035, - "2042": 11515.997876107385, - "2043": 10616.802914678858, - "2044": 10612.823357116833, - "2045": 10606.129147479267, - "2046": 10595.319693613197, - "2047": 9700.839824741128, - "2048": 8815.314247036984, - "2049": 8810.625012652434, - "2050": 7928.102940718009 - }, - "stock": { - "2016": 0.029, - "2017": 0.028, - "2018": 0.027, - "2019": 0.026000000000000002, - "2020": 0.025, - "2021": 0.024, - "2022": 0.023, - "2023": 0.023, - "2024": 0.022000000000000002, - "2025": 0.022000000000000002, - "2026": 0.02, - "2027": 0.019999999999999997, - "2028": 0.019000000000000003, - "2029": 0.019, - "2030": 0.018, - "2031": 0.018, - "2032": 0.018, - "2033": 0.017, - "2034": 0.016, - "2035": 0.016, - "2036": 0.015, - "2037": 0.015, - "2038": 0.014, - "2039": 0.014, - "2040": 0.013000000000000001, - "2041": 0.013000000000000001, - "2042": 0.013000000000000001, - "2043": 0.012, - "2044": 0.012, - "2045": 0.012, - "2046": 0.012, - "2047": 0.011, - "2048": 0.01, - "2049": 0.01, - "2050": 0.009000000000000001 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -408760,312 +420532,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1403199.417105011, - "2017": 1425645.3364154997, - "2018": 1617297.0981437487, - "2019": 1619057.1942012906, - "2020": 1430516.2909523344, - "2021": 1319695.069162755, - "2022": 1385529.6122636735, - "2023": 1279732.5516263018, - "2024": 1214237.3464216227, - "2025": 1206345.5420255277, - "2026": 1190405.6265749156, - "2027": 1168666.9447198007, - "2028": 1141649.7223712094, - "2029": 1110054.966694956, - "2030": 1077498.202239466, - "2031": 1046999.0807924852, - "2032": 1018635.2929785743, - "2033": 986944.1018517802, - "2034": 956871.8229795389, - "2035": 929918.1222528516, - "2036": 902495.9447184114, - "2037": 875060.0266365462, - "2038": 849231.6492444986, - "2039": 826109.8761612222, - "2040": 801459.7727513275, - "2041": 777895.9386351495, - "2042": 756132.2305000898, - "2043": 735923.4156374967, - "2044": 714719.4544838083, - "2045": 696479.7191064099, - "2046": 677881.1239783383, - "2047": 660939.3841559612, - "2048": 641892.1968619856, - "2049": 626303.7827063275, - "2050": 609204.4725190353 - }, - "stock": { - "2016": 1.01, - "2017": 0.983, - "2018": 0.9560000000000001, - "2019": 0.93, - "2020": 0.903, - "2021": 0.8800000000000001, - "2022": 0.857, - "2023": 0.8340000000000001, - "2024": 0.813, - "2025": 0.794, - "2026": 0.774, - "2027": 0.755, - "2028": 0.736, - "2029": 0.7170000000000001, - "2030": 0.6990000000000001, - "2031": 0.683, - "2032": 0.668, - "2033": 0.651, - "2034": 0.635, - "2035": 0.621, - "2036": 0.605, - "2037": 0.589, - "2038": 0.5740000000000001, - "2039": 0.56, - "2040": 0.545, - "2041": 0.531, - "2042": 0.518, - "2043": 0.505, - "2044": 0.491, - "2045": 0.47900000000000004, - "2046": 0.467, - "2047": 0.456, - "2048": 0.44300000000000006, - "2049": 0.43300000000000005, - "2050": 0.42200000000000004 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 2693923.0966692986, - "2017": 2810274.910378963, - "2018": 3310512.000853491, - "2019": 3441781.3954884564, - "2020": 3158020.696690391, - "2021": 3010198.7985631735, - "2022": 3253651.636184376, - "2023": 3112863.1696872097, - "2024": 3070377.490406923, - "2025": 3170616.1704081027, - "2026": 3248728.033239154, - "2027": 3304574.646495331, - "2028": 3348130.2212981666, - "2029": 3382740.633319009, - "2030": 3410867.0569121595, - "2031": 3443110.3651209855, - "2032": 3470509.659263296, - "2033": 3492295.5096802013, - "2034": 3507299.36693351, - "2035": 3516970.127184989, - "2036": 3530528.6063569696, - "2037": 3543062.2008593176, - "2038": 3549262.181004609, - "2039": 3554403.649464924, - "2040": 3559705.0302317026, - "2041": 3564255.4073439804, - "2042": 3569531.6933774278, - "2043": 3578525.463643171, - "2044": 3591156.415074987, - "2045": 3600746.752614675, - "2046": 3608294.9180536345, - "2047": 3615322.826295836, - "2048": 3626153.5500092446, - "2049": 3632134.8861218644, - "2050": 3637345.106517845 - }, - "stock": { - "2016": 1.975, - "2017": 1.9729999999999999, - "2018": 1.992, - "2019": 2.012, - "2020": 2.029, - "2021": 2.043, - "2022": 2.052, - "2023": 2.072, - "2024": 2.1, - "2025": 2.1319999999999997, - "2026": 2.158, - "2027": 2.181, - "2028": 2.205, - "2029": 2.2319999999999998, - "2030": 2.26, - "2031": 2.294, - "2032": 2.324, - "2033": 2.352, - "2034": 2.376, - "2035": 2.3970000000000002, - "2036": 2.415, - "2037": 2.433, - "2038": 2.447, - "2039": 2.457, - "2040": 2.468, - "2041": 2.48, - "2042": 2.492, - "2043": 2.5020000000000002, - "2044": 2.513, - "2045": 2.5220000000000002, - "2046": 2.531, - "2047": 2.539, - "2048": 2.547, - "2049": 2.555, - "2050": 2.5629999999999997 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 31399.486225690303, - "2017": 31944.753205536603, - "2018": 35279.90100276039, - "2019": 34260.410310252904, - "2020": 30255.012357275275, - "2021": 26872.132274072024, - "2022": 28991.75155195011, - "2023": 26619.27868648954, - "2024": 25035.163171454366, - "2025": 24577.287566369017, - "2026": 23053.340185930385, - "2027": 23218.4087848679, - "2028": 22352.056330624167, - "2029": 21394.399986034947, - "2030": 20389.740848374367, - "2031": 20289.554086529177, - "2032": 19278.04775812928, - "2033": 18264.38846801846, - "2034": 17255.810086951427, - "2035": 17157.75056215939, - "2036": 17101.4489246187, - "2037": 16143.772504136368, - "2038": 15191.169750892339, - "2039": 15154.474373853158, - "2040": 13335.197016970444, - "2041": 13290.654020870024, - "2042": 13249.076122482287, - "2043": 12350.120719332488, - "2044": 12341.130441204696, - "2045": 11451.528278914948, - "2046": 11436.957968027618, - "2047": 10545.789548202634, - "2048": 9667.253128770004, - "2049": 8776.33117180809, - "2050": 8762.420963119834 - }, - "stock": { - "2016": 0.038, - "2017": 0.037000000000000005, - "2018": 0.035, - "2019": 0.033, - "2020": 0.032, - "2021": 0.030000000000000002, - "2022": 0.03, - "2023": 0.029, - "2024": 0.028, - "2025": 0.027000000000000003, - "2026": 0.025, - "2027": 0.025, - "2028": 0.024, - "2029": 0.023, - "2030": 0.022, - "2031": 0.022, - "2032": 0.020999999999999998, - "2033": 0.019999999999999997, - "2034": 0.018999999999999996, - "2035": 0.019000000000000003, - "2036": 0.019000000000000003, - "2037": 0.018000000000000002, - "2038": 0.017, - "2039": 0.017, - "2040": 0.015, - "2041": 0.015, - "2042": 0.015, - "2043": 0.013999999999999999, - "2044": 0.013999999999999999, - "2045": 0.013, - "2046": 0.013, - "2047": 0.012, - "2048": 0.011, - "2049": 0.01, - "2050": 0.01 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -416713,312 +428180,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3941478.2343980577, - "2017": 4048142.6143264817, - "2018": 4630192.800584225, - "2019": 4770299.312935753, - "2020": 4248660.1020779135, - "2021": 3937934.426020656, - "2022": 4160726.845690715, - "2023": 3854070.5572410473, - "2024": 3668418.102279513, - "2025": 3653324.978147543, - "2026": 3612848.3437560634, - "2027": 3551823.4549129126, - "2028": 3477204.005675849, - "2029": 3390930.217888272, - "2030": 3302381.6703511747, - "2031": 3211953.6678247834, - "2032": 3123714.1641713986, - "2033": 3031686.8888751213, - "2034": 2944060.9869908844, - "2035": 2859238.515307392, - "2036": 2780095.7640380803, - "2037": 2700993.4691965138, - "2038": 2626762.85536701, - "2039": 2553374.4802431855, - "2040": 2480112.1989458, - "2041": 2412896.022661745, - "2042": 2345954.166269411, - "2043": 2283153.119738277, - "2044": 2223637.753676866, - "2045": 2164438.40455106, - "2046": 2108088.1438411633, - "2047": 2051923.689684112, - "2048": 1999509.357849546, - "2049": 1948893.6916106762, - "2050": 1894603.9603129379 - }, - "stock": { - "2016": 2.436, - "2017": 2.3799999999999994, - "2018": 2.3279999999999994, - "2019": 2.2739999999999996, - "2020": 2.222, - "2021": 2.17, - "2022": 2.1189999999999998, - "2023": 2.0659999999999994, - "2024": 2.017, - "2025": 1.9699999999999998, - "2026": 1.9209999999999998, - "2027": 1.8729999999999998, - "2028": 1.8269999999999997, - "2029": 1.781, - "2030": 1.7379999999999998, - "2031": 1.6959999999999995, - "2032": 1.6549999999999996, - "2033": 1.6129999999999998, - "2034": 1.574, - "2035": 1.535, - "2036": 1.4959999999999998, - "2037": 1.456, - "2038": 1.42, - "2039": 1.3819999999999997, - "2040": 1.3439999999999999, - "2041": 1.311, - "2042": 1.276, - "2043": 1.2419999999999998, - "2044": 1.2089999999999999, - "2045": 1.176, - "2046": 1.1449999999999998, - "2047": 1.114, - "2048": 1.085, - "2049": 1.057, - "2050": 1.027 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 8149042.765601944, - "2017": 8777340.385673517, - "2018": 10500241.199415775, - "2019": 11292515.687064249, - "2020": 10508966.897922086, - "2021": 10144217.573979344, - "2022": 11036489.154309286, - "2023": 10624510.442758951, - "2024": 10503783.897720486, - "2025": 10877398.021852458, - "2026": 11185831.656243935, - "2027": 11432608.545087088, - "2028": 11628445.994324153, - "2029": 11792448.782111729, - "2030": 11936201.329648824, - "2031": 12076407.332175218, - "2032": 12205396.8358286, - "2033": 12311182.111124877, - "2034": 12397562.013009116, - "2035": 12479190.484692609, - "2036": 12569353.23596192, - "2037": 12654785.530803487, - "2038": 12720939.14463299, - "2039": 12796973.519756816, - "2040": 12863459.8010542, - "2041": 12915692.977338254, - "2042": 12977385.833730588, - "2043": 13051295.880261723, - "2044": 13135243.246323133, - "2045": 13216271.595448941, - "2046": 13289746.856158836, - "2047": 13364724.310315888, - "2048": 13442908.642150454, - "2049": 13515074.308389325, - "2050": 13586699.039687062 - }, - "stock": { - "2016": 5.266, - "2017": 5.4239999999999995, - "2018": 5.574, - "2019": 5.7059999999999995, - "2020": 5.848, - "2021": 5.968, - "2022": 6.071999999999999, - "2023": 6.163, - "2024": 6.261, - "2025": 6.369, - "2026": 6.465999999999999, - "2027": 6.5600000000000005, - "2028": 6.656000000000001, - "2029": 6.755000000000001, - "2030": 6.857000000000001, - "2031": 6.965999999999999, - "2032": 7.069000000000001, - "2033": 7.165, - "2034": 7.254, - "2035": 7.335, - "2036": 7.4079999999999995, - "2037": 7.475, - "2038": 7.536999999999999, - "2039": 7.593, - "2040": 7.644, - "2041": 7.6960000000000015, - "2042": 7.742999999999999, - "2043": 7.79, - "2044": 7.835999999999999, - "2045": 7.879, - "2046": 7.92, - "2047": 7.962000000000001, - "2048": 8.004000000000001, - "2049": 8.042000000000002, - "2050": 8.081 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -424666,312 +435828,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1701615.359608144, - "2017": 1733458.5240219238, - "2018": 1969539.252792324, - "2019": 1973737.267967833, - "2020": 1751915.1010364022, - "2021": 1616012.4660844924, - "2022": 1698799.4136357515, - "2023": 1574607.9532493115, - "2024": 1493454.3774305268, - "2025": 1483816.87244221, - "2026": 1464663.2557639421, - "2027": 1439101.5962371796, - "2028": 1403627.468898562, - "2029": 1367437.2567592578, - "2030": 1328212.396039788, - "2031": 1292730.686569663, - "2032": 1251393.352293187, - "2033": 1215203.1575922172, - "2034": 1181031.417672775, - "2035": 1146101.9968595882, - "2036": 1112686.1165015108, - "2037": 1080357.1343161673, - "2038": 1050329.7724715688, - "2039": 1023422.861230652, - "2040": 990314.7190056455, - "2041": 960564.6463780721, - "2042": 934466.7110315082, - "2043": 912298.18404078, - "2044": 888407.2546764183, - "2045": 864344.0103172697, - "2046": 840283.0779707417, - "2047": 818248.5863085522, - "2048": 796694.7074677283, - "2049": 777090.3112069949, - "2050": 755409.8609968565 - }, - "stock": { - "2016": 0.7360000000000001, - "2017": 0.716, - "2018": 0.696, - "2019": 0.677, - "2020": 0.66, - "2021": 0.642, - "2022": 0.625, - "2023": 0.6100000000000001, - "2024": 0.593, - "2025": 0.578, - "2026": 0.5630000000000001, - "2027": 0.549, - "2028": 0.533, - "2029": 0.519, - "2030": 0.505, - "2031": 0.493, - "2032": 0.479, - "2033": 0.467, - "2034": 0.456, - "2035": 0.444, - "2036": 0.432, - "2037": 0.42000000000000004, - "2038": 0.40900000000000003, - "2039": 0.399, - "2040": 0.386, - "2041": 0.375, - "2042": 0.365, - "2043": 0.356, - "2044": 0.346, - "2045": 0.33599999999999997, - "2046": 0.32599999999999996, - "2047": 0.317, - "2048": 0.30800000000000005, - "2049": 0.30000000000000004, - "2050": 0.29100000000000004 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 3780005.6403918555, - "2017": 4114360.475978076, - "2018": 4990512.747207676, - "2019": 5300140.732032167, - "2020": 4973872.898963597, - "2021": 4828891.533915507, - "2022": 5274283.586364249, - "2023": 5084759.046750688, - "2024": 5049831.622569473, - "2025": 5253498.12755779, - "2026": 5422323.744236059, - "2027": 5562746.40376282, - "2028": 5680268.531101438, - "2029": 5778047.743240743, - "2030": 5867906.603960213, - "2031": 5954807.313430336, - "2032": 6042144.647706813, - "2033": 6110210.842407783, - "2034": 6167856.582327225, - "2035": 6224119.003140412, - "2036": 6284109.883498489, - "2037": 6339816.865683833, - "2038": 6383868.227528431, - "2039": 6430637.138769348, - "2040": 6478258.280994355, - "2041": 6517008.353621927, - "2042": 6556139.28896849, - "2043": 6597162.81595922, - "2044": 6645865.745323582, - "2045": 6692914.98968273, - "2046": 6737127.922029258, - "2047": 6779618.413691447, - "2048": 6824547.292532271, - "2049": 6869434.688793004, - "2050": 6913528.139003144 - }, - "stock": { - "2016": 1.6809999999999998, - "2017": 1.752, - "2018": 1.8220000000000003, - "2019": 1.879, - "2020": 1.9379999999999997, - "2021": 1.9849999999999999, - "2022": 2.0109999999999997, - "2023": 2.0449999999999995, - "2024": 2.085, - "2025": 2.129, - "2026": 2.169, - "2027": 2.2059999999999995, - "2028": 2.243, - "2029": 2.2809999999999997, - "2030": 2.321, - "2031": 2.363, - "2032": 2.407, - "2033": 2.444, - "2034": 2.479, - "2035": 2.51, - "2036": 2.54, - "2037": 2.566, - "2038": 2.588, - "2039": 2.6100000000000003, - "2040": 2.6289999999999996, - "2041": 2.649, - "2042": 2.666, - "2043": 2.6799999999999997, - "2044": 2.694, - "2045": 2.708, - "2046": 2.7199999999999998, - "2047": 2.7329999999999997, - "2048": 2.745, - "2049": 2.755, - "2050": 2.763 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -432619,312 +443476,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 5711451.850485743, - "2017": 5863165.134368904, - "2018": 6711567.710809441, - "2019": 6804922.682633198, - "2020": 6089111.177973649, - "2021": 5675532.559603134, - "2022": 6014037.033088628, - "2023": 5602874.294452198, - "2024": 5356990.357687247, - "2025": 5362063.179761773, - "2026": 5331712.339009191, - "2027": 5271838.376598822, - "2028": 5186032.574161657, - "2029": 5084187.855764166, - "2030": 4974204.477637915, - "2031": 4862359.669199111, - "2032": 4749487.024209225, - "2033": 4634152.85294981, - "2034": 4516786.446824351, - "2035": 4402914.347867983, - "2036": 4296765.663734805, - "2037": 4192637.7391261747, - "2038": 4087882.990360541, - "2039": 3988727.0009396467, - "2040": 3890036.913616715, - "2041": 3790339.597918143, - "2042": 3695361.1886780136, - "2043": 3607355.5290881274, - "2044": 3522747.8532258766, - "2045": 3439670.5879958854, - "2046": 3356236.3418687005, - "2047": 3274130.21397144, - "2048": 3193313.709593599, - "2049": 3114588.6279353304, - "2050": 3036211.669075862 - }, - "stock": { - "2016": 3.983, - "2017": 3.912, - "2018": 3.8369999999999997, - "2019": 3.77, - "2020": 3.7079999999999997, - "2021": 3.646, - "2022": 3.58, - "2023": 3.5130000000000003, - "2024": 3.448, - "2025": 3.387, - "2026": 3.3240000000000003, - "2027": 3.2619999999999996, - "2028": 3.199, - "2029": 3.138, - "2030": 3.0780000000000003, - "2031": 3.02, - "2032": 2.961, - "2033": 2.903, - "2034": 2.844, - "2035": 2.785, - "2036": 2.725, - "2037": 2.6659999999999995, - "2038": 2.607, - "2039": 2.548, - "2040": 2.4899999999999998, - "2041": 2.433, - "2042": 2.376, - "2043": 2.3209999999999997, - "2044": 2.266, - "2045": 2.212, - "2046": 2.159, - "2047": 2.106, - "2048": 2.053, - "2049": 2.002, - "2050": 1.9520000000000002 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 10830134.149514256, - "2017": 11414801.865631096, - "2018": 13400830.289190559, - "2019": 13931851.317366805, - "2020": 12781984.822026351, - "2021": 12213471.440396866, - "2022": 13249710.966911372, - "2023": 12614219.705547802, - "2024": 12345396.642312756, - "2025": 12647808.820238229, - "2026": 12866323.660990806, - "2027": 13006397.623401178, - "2028": 13086285.42583834, - "2029": 13120213.144235834, - "2030": 13127998.522362083, - "2031": 13122450.330800887, - "2032": 13106412.975790774, - "2033": 13062855.14705019, - "2034": 13005561.553175647, - "2035": 12944514.65213202, - "2036": 12893332.336265193, - "2037": 12835644.260873828, - "2038": 12763582.009639459, - "2039": 12698370.999060351, - "2040": 12622664.086383283, - "2041": 12537379.402081855, - "2042": 12457295.811321987, - "2043": 12386272.47091187, - "2044": 12323891.146774122, - "2045": 12255118.412004115, - "2046": 12179708.6581313, - "2047": 12102489.78602856, - "2048": 12028714.2904064, - "2049": 11946567.372064669, - "2050": 11858127.330924138 - }, - "stock": { - "2016": 7.624999999999999, - "2017": 7.6819999999999995, - "2018": 7.72, - "2019": 7.7700000000000005, - "2020": 7.829000000000001, - "2021": 7.8870000000000005, - "2022": 7.9239999999999995, - "2023": 7.946, - "2024": 7.9830000000000005, - "2025": 8.025, - "2026": 8.056000000000001, - "2027": 8.081, - "2028": 8.104, - "2029": 8.128, - "2030": 8.152000000000001, - "2031": 8.177, - "2032": 8.196000000000002, - "2033": 8.206, - "2034": 8.21, - "2035": 8.207, - "2036": 8.193999999999999, - "2037": 8.177, - "2038": 8.152999999999999, - "2039": 8.123, - "2040": 8.089, - "2041": 8.055, - "2042": 8.015, - "2043": 7.973, - "2044": 7.929, - "2045": 7.881, - "2046": 7.832999999999999, - "2047": 7.781, - "2048": 7.728, - "2049": 7.672000000000001, - "2050": 7.614999999999999 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -440572,312 +451124,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3856693.223227362, - "2017": 3950490.6795807322, - "2018": 4513261.825250903, - "2019": 4553314.542654657, - "2020": 4059737.053022892, - "2021": 3771798.588737496, - "2022": 3983525.679575373, - "2023": 3697662.8124129837, - "2024": 3527022.7009515706, - "2025": 3518317.2920157365, - "2026": 3486261.2875688355, - "2027": 3434844.6482174597, - "2028": 3369559.189695503, - "2029": 3292437.208851023, - "2030": 3211941.385932392, - "2031": 3130311.089160232, - "2032": 3049818.7866073125, - "2033": 2967752.137959244, - "2034": 2885460.4616343235, - "2035": 2805661.3751742044, - "2036": 2731705.7207901115, - "2037": 2658868.2475709263, - "2038": 2586102.7370229177, - "2039": 2518703.3796729036, - "2040": 2450641.3754974245, - "2041": 2381762.9893761817, - "2042": 2319405.6938125687, - "2043": 2258661.917861817, - "2044": 2204276.897151179, - "2045": 2145879.1032932145, - "2046": 2091076.5133840567, - "2047": 2036018.1611539868, - "2048": 1984614.300355705, - "2049": 1931927.525561216, - "2050": 1879866.9769561088 - }, - "stock": { - "2016": 2.775, - "2017": 2.721, - "2018": 2.6649999999999996, - "2019": 2.6100000000000003, - "2020": 2.558, - "2021": 2.51, - "2022": 2.456, - "2023": 2.403, - "2024": 2.3539999999999996, - "2025": 2.306, - "2026": 2.2560000000000002, - "2027": 2.207, - "2028": 2.16, - "2029": 2.113, - "2030": 2.0679999999999996, - "2031": 2.024, - "2032": 1.9809999999999999, - "2033": 1.938, - "2034": 1.895, - "2035": 1.852, - "2036": 1.81, - "2037": 1.767, - "2038": 1.725, - "2039": 1.6840000000000002, - "2040": 1.643, - "2041": 1.602, - "2042": 1.564, - "2043": 1.525, - "2044": 1.4889999999999999, - "2045": 1.4500000000000002, - "2046": 1.4140000000000001, - "2047": 1.3780000000000001, - "2048": 1.3439999999999999, - "2049": 1.309, - "2050": 1.275 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 7255838.545197522, - "2017": 7616387.438044537, - "2018": 8989941.067715842, - "2019": 9364718.839822635, - "2020": 8622737.351323051, - "2021": 8264010.953550525, - "2022": 8980591.825657971, - "2023": 8566183.94818083, - "2024": 8404945.391799806, - "2025": 8634923.755183324, - "2026": 8804804.149667135, - "2027": 8922080.496835869, - "2028": 8996406.410176283, - "2029": 9042656.03473334, - "2030": 9068564.3183238, - "2031": 9092671.473821752, - "2032": 9105621.204390123, - "2033": 9098078.597823689, - "2034": 9077816.890358144, - "2035": 9055389.845325096, - "2036": 9037108.256962718, - "2037": 9012828.445420777, - "2038": 8979129.591207515, - "2039": 8946942.279460171, - "2040": 8907035.251683244, - "2041": 8865563.523026697, - "2042": 8825021.047656935, - "2043": 8793784.070103228, - "2044": 8763586.694705458, - "2045": 8734938.032751853, - "2046": 8697000.275251022, - "2047": 8658946.66863914, - "2048": 8620543.807879476, - "2049": 8579931.029347273, - "2050": 8533596.458838334 - }, - "stock": { - "2016": 5.281, - "2017": 5.301, - "2018": 5.359, - "2019": 5.414, - "2020": 5.475999999999999, - "2021": 5.538999999999999, - "2022": 5.577999999999999, - "2023": 5.612, - "2024": 5.654, - "2025": 5.703, - "2026": 5.739999999999999, - "2027": 5.774000000000001, - "2028": 5.8069999999999995, - "2029": 5.8420000000000005, - "2030": 5.8759999999999994, - "2031": 5.915, - "2032": 5.949, - "2033": 5.974, - "2034": 5.993, - "2035": 6.007, - "2036": 6.016, - "2037": 6.016, - "2038": 6.013999999999999, - "2039": 6.005, - "2040": 5.993, - "2041": 5.9830000000000005, - "2042": 5.968999999999999, - "2043": 5.954, - "2044": 5.9350000000000005, - "2045": 5.916, - "2046": 5.893, - "2047": 5.871, - "2048": 5.8469999999999995, - "2049": 5.821, - "2050": 5.7940000000000005 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 87632.23157511628, - "2017": 89047.88237473054, - "2018": 100944.10703325385, - "2019": 100961.61752270999, - "2020": 89089.5956540567, - "2021": 82635.45771197784, - "2022": 86356.4947666559, - "2023": 79228.23940618685, - "2024": 74513.90724862478, - "2025": 74106.95280093835, - "2026": 73260.56276403072, - "2027": 71030.85494667293, - "2028": 69372.40012821408, - "2029": 66528.756415635, - "2030": 64489.29574380756, - "2031": 61464.43701801657, - "2032": 59366.009002563354, - "2033": 57239.264217068216, - "2034": 56028.64800753395, - "2035": 53031.779500700446, - "2036": 51037.022247171044, - "2037": 50002.30700829334, - "2038": 47123.67176956758, - "2039": 45226.340866926155, - "2040": 44220.37281933369, - "2041": 43196.48759712064, - "2042": 41310.25853049897, - "2043": 39480.01203495534, - "2044": 38579.40814336555, - "2045": 36787.863954932094, - "2046": 35878.21136492236, - "2047": 34963.17020687234, - "2048": 34058.8917648175, - "2049": 32261.44509151184, - "2050": 31344.564205556424 - }, - "stock": { - "2016": 0.10600000000000001, - "2017": 0.10300000000000001, - "2018": 0.1, - "2019": 0.097, - "2020": 0.094, - "2021": 0.09200000000000001, - "2022": 0.089, - "2023": 0.08600000000000001, - "2024": 0.083, - "2025": 0.081, - "2026": 0.079, - "2027": 0.07600000000000001, - "2028": 0.07400000000000001, - "2029": 0.07100000000000001, - "2030": 0.069, - "2031": 0.066, - "2032": 0.064, - "2033": 0.062, - "2034": 0.061, - "2035": 0.057999999999999996, - "2036": 0.055999999999999994, - "2037": 0.055, - "2038": 0.052, - "2039": 0.05, - "2040": 0.049, - "2041": 0.048, - "2042": 0.046, - "2043": 0.044, - "2044": 0.043, - "2045": 0.041, - "2046": 0.04, - "2047": 0.039, - "2048": 0.038, - "2049": 0.036000000000000004, - "2050": 0.035 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -448525,312 +458772,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 7996779.070938125, - "2017": 8150446.6010436015, - "2018": 9269918.085040186, - "2019": 9344874.485271953, - "2020": 8313392.581678061, - "2021": 7716491.5823101485, - "2022": 8152505.035424752, - "2023": 7581848.059592143, - "2024": 7242632.849044622, - "2025": 7235866.78963036, - "2026": 7182768.514613929, - "2027": 7088486.588903131, - "2028": 6963822.291102783, - "2029": 6815145.669390807, - "2030": 6658557.54477601, - "2031": 6508425.231192924, - "2032": 6359833.6401164625, - "2033": 6202977.928130259, - "2034": 6047560.251428997, - "2035": 5897120.861253698, - "2036": 5756128.950438359, - "2037": 5618693.479797745, - "2038": 5480788.299955926, - "2039": 5349745.97476892, - "2040": 5219343.297179741, - "2041": 5089930.61484782, - "2042": 4967886.194331754, - "2043": 4853571.170875076, - "2044": 4744464.7892689975, - "2045": 4635503.829508614, - "2046": 4528035.7292142855, - "2047": 4422685.00840788, - "2048": 4321342.697217882, - "2049": 4220543.724471479, - "2050": 4117484.4376262627 - }, - "stock": { - "2016": 5.763, - "2017": 5.624, - "2018": 5.485, - "2019": 5.37, - "2020": 5.254, - "2021": 5.149, - "2022": 5.0440000000000005, - "2023": 4.945, - "2024": 4.853, - "2025": 4.762, - "2026": 4.67, - "2027": 4.577, - "2028": 4.487, - "2029": 4.398, - "2030": 4.311999999999999, - "2031": 4.234, - "2032": 4.157, - "2033": 4.078, - "2034": 4.0, - "2035": 3.9210000000000003, - "2036": 3.841, - "2037": 3.7619999999999996, - "2038": 3.683, - "2039": 3.604, - "2040": 3.526, - "2041": 3.45, - "2042": 3.376, - "2043": 3.303, - "2044": 3.23, - "2045": 3.158, - "2046": 3.087, - "2047": 3.018, - "2048": 2.95, - "2049": 2.883, - "2050": 2.815 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 15178422.076187665, - "2017": 15828820.739795031, - "2018": 18612045.898757663, - "2019": 19385038.041472327, - "2020": 17814909.27982658, - "2021": 17019873.08877599, - "2022": 18490684.719471075, - "2023": 17687238.07297145, - "2024": 17410114.855835058, - "2025": 17956560.545065004, - "2026": 18372424.50598493, - "2027": 18677725.715995163, - "2028": 18901915.62070107, - "2029": 19066041.15827203, - "2030": 19188370.961910713, - "2031": 19325381.197149858, - "2032": 19437433.85685215, - "2033": 19506272.374939304, - "2034": 19545774.081502773, - "2035": 19572916.79844627, - "2036": 19611185.6631122, - "2037": 19636022.55428023, - "2038": 19634714.193828177, - "2039": 19640354.701277625, - "2040": 19628032.77204729, - "2041": 19600803.641221397, - "2042": 19580646.47620565, - "2043": 19574532.48521809, - "2044": 19579463.164409496, - "2045": 19576693.1814141, - "2046": 19561529.196486175, - "2047": 19541256.47379999, - "2048": 19524121.48685622, - "2049": 19496294.33412966, - "2050": 19458151.772186153 - }, - "stock": { - "2016": 11.076, - "2017": 11.057999999999998, - "2018": 11.143999999999998, - "2019": 11.267, - "2020": 11.377999999999998, - "2021": 11.475999999999999, - "2022": 11.562999999999999, - "2023": 11.667000000000002, - "2024": 11.801000000000002, - "2025": 11.948, - "2026": 12.071, - "2027": 12.181000000000001, - "2028": 12.294999999999998, - "2029": 12.415, - "2030": 12.532, - "2031": 12.672999999999998, - "2032": 12.801, - "2033": 12.915, - "2034": 13.014, - "2035": 13.094999999999999, - "2036": 13.162, - "2037": 13.218, - "2038": 13.260000000000002, - "2039": 13.291999999999998, - "2040": 13.316, - "2041": 13.337, - "2042": 13.353000000000002, - "2043": 13.363, - "2044": 13.367, - "2045": 13.370000000000001, - "2046": 13.365, - "2047": 13.359, - "2048": 13.347999999999999, - "2049": 13.332999999999998, - "2050": 13.314 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 183368.85287421185, - "2017": 184812.65916137007, - "2018": 208694.01620214913, - "2019": 208869.47325571568, - "2020": 184427.13849536693, - "2021": 168557.328913859, - "2022": 177105.24510417553, - "2023": 164472.86743640588, - "2024": 155754.2951203185, - "2025": 154153.6653046368, - "2026": 151540.97940114245, - "2027": 148982.6951017084, - "2028": 144739.08819614808, - "2029": 139954.17233716036, - "2030": 136773.49331327385, - "2031": 131609.571657216, - "2032": 127380.50303138878, - "2033": 123969.69693043863, - "2034": 119640.66706823134, - "2035": 116355.3403000299, - "2036": 113283.38644944024, - "2037": 109344.96592202698, - "2038": 105400.50621589554, - "2039": 102489.32395345338, - "2040": 98662.9307729688, - "2041": 96590.74393078222, - "2042": 92813.32946259633, - "2043": 90046.34390683498, - "2044": 88265.04632150134, - "2045": 85564.98907728496, - "2046": 81972.07429953705, - "2047": 80144.51779212905, - "2048": 77470.81592589915, - "2049": 73887.94139886025, - "2050": 72070.79018758764 - }, - "stock": { - "2016": 0.222, - "2017": 0.21400000000000002, - "2018": 0.20700000000000002, - "2019": 0.201, - "2020": 0.195, - "2021": 0.18800000000000003, - "2022": 0.183, - "2023": 0.179, - "2024": 0.17400000000000002, - "2025": 0.169, - "2026": 0.16399999999999998, - "2027": 0.16, - "2028": 0.155, - "2029": 0.15000000000000002, - "2030": 0.14700000000000002, - "2031": 0.14200000000000002, - "2032": 0.138, - "2033": 0.135, - "2034": 0.131, - "2035": 0.128, - "2036": 0.125, - "2037": 0.121, - "2038": 0.11699999999999999, - "2039": 0.11399999999999999, - "2040": 0.10999999999999999, - "2041": 0.10799999999999998, - "2042": 0.104, - "2043": 0.101, - "2044": 0.099, - "2045": 0.096, - "2046": 0.092, - "2047": 0.09, - "2048": 0.08700000000000001, - "2049": 0.083, - "2050": 0.081 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -456478,312 +466420,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2144033.756923196, - "2017": 2201491.587109016, - "2018": 2531147.703151472, - "2019": 2549782.185373509, - "2020": 2257669.519950503, - "2021": 2099450.582563566, - "2022": 2223571.5994081465, - "2023": 2069818.2811920654, - "2024": 1974936.7894102645, - "2025": 1970677.691421956, - "2026": 1954796.2696197222, - "2027": 1925758.5387141546, - "2028": 1891084.1947988246, - "2029": 1848052.372875445, - "2030": 1804810.939108158, - "2031": 1759625.315507097, - "2032": 1716707.5249719045, - "2033": 1671598.4183889884, - "2034": 1627152.9054094574, - "2035": 1584206.4757264897, - "2036": 1541956.563162643, - "2037": 1502440.6955930798, - "2038": 1462869.792636396, - "2039": 1426090.0157849155, - "2040": 1389315.6664718355, - "2041": 1352453.0864068505, - "2042": 1317829.1195946094, - "2043": 1285462.832663152, - "2044": 1256518.6693484837, - "2045": 1223615.2502171635, - "2046": 1194305.476382408, - "2047": 1164083.7731752915, - "2048": 1135419.5083710114, - "2049": 1108168.1956080992, - "2050": 1079081.999502112 - }, - "stock": { - "2016": 1.5430000000000001, - "2017": 1.517, - "2018": 1.495, - "2019": 1.4619999999999997, - "2020": 1.423, - "2021": 1.397, - "2022": 1.371, - "2023": 1.3450000000000002, - "2024": 1.318, - "2025": 1.291, - "2026": 1.2650000000000001, - "2027": 1.237, - "2028": 1.212, - "2029": 1.186, - "2030": 1.162, - "2031": 1.138, - "2032": 1.115, - "2033": 1.092, - "2034": 1.069, - "2035": 1.046, - "2036": 1.022, - "2037": 0.9990000000000001, - "2038": 0.976, - "2039": 0.9540000000000001, - "2040": 0.932, - "2041": 0.91, - "2042": 0.889, - "2043": 0.8680000000000001, - "2044": 0.849, - "2045": 0.827, - "2046": 0.808, - "2047": 0.788, - "2048": 0.769, - "2049": 0.751, - "2050": 0.732 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 4253365.243076804, - "2017": 4556290.412890985, - "2018": 5501852.296848526, - "2019": 5844191.814626491, - "2020": 5429001.480049497, - "2021": 5276025.417436435, - "2022": 5836613.400591854, - "2023": 5653575.718807934, - "2024": 5597652.210589735, - "2025": 5807487.308578045, - "2026": 5974952.730380279, - "2027": 6109989.461285845, - "2028": 6216622.805201176, - "2029": 6305483.627124556, - "2030": 6379433.060891842, - "2031": 6455381.684492903, - "2032": 6521797.475028096, - "2033": 6574062.581611011, - "2034": 6616158.094590543, - "2035": 6654367.52427351, - "2036": 6698222.436837356, - "2037": 6735522.30440692, - "2038": 6763757.207363605, - "2039": 6793608.984215085, - "2040": 6816958.333528166, - "2041": 6839658.913593149, - "2042": 6863928.88040539, - "2043": 6893183.167336848, - "2044": 6924520.330651517, - "2045": 6956746.749782838, - "2046": 6981168.523617592, - "2047": 7005639.226824708, - "2048": 7030449.491628989, - "2049": 7049818.804391901, - "2050": 7067015.000497887 - }, - "stock": { - "2016": 3.088, - "2017": 3.1639999999999997, - "2018": 3.271, - "2019": 3.369, - "2020": 3.437, - "2021": 3.523, - "2022": 3.6090000000000004, - "2023": 3.6849999999999996, - "2024": 3.7470000000000003, - "2025": 3.816, - "2026": 3.878, - "2027": 3.936, - "2028": 3.995, - "2029": 4.057, - "2030": 4.117, - "2031": 4.183999999999999, - "2032": 4.244, - "2033": 4.302, - "2034": 4.353, - "2035": 4.399, - "2036": 4.444, - "2037": 4.482, - "2038": 4.515000000000001, - "2039": 4.546, - "2040": 4.573, - "2041": 4.601, - "2042": 4.628, - "2043": 4.651, - "2044": 4.674, - "2045": 4.696, - "2046": 4.716, - "2047": 4.734, - "2048": 4.752, - "2049": 4.7669999999999995, - "2050": 4.782 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -464431,312 +474068,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1478932.463839569, - "2017": 1522806.2409860755, - "2018": 1751035.0948391315, - "2019": 1774064.8120514825, - "2020": 1589675.655367477, - "2021": 1480735.434928479, - "2022": 1572438.23739041, - "2023": 1466951.1870274153, - "2024": 1402617.1006577008, - "2025": 1400463.643945753, - "2026": 1391363.9456616926, - "2027": 1373979.924638722, - "2028": 1350930.5901846765, - "2029": 1323593.3624168949, - "2030": 1292227.4879911863, - "2031": 1261897.1166954269, - "2032": 1231336.0734810042, - "2033": 1200969.8214041423, - "2034": 1169176.0319093987, - "2035": 1138991.521361011, - "2036": 1110361.3248964415, - "2037": 1082362.1287842423, - "2038": 1055308.283610017, - "2039": 1028123.8273040247, - "2040": 1001775.0395219114, - "2041": 976987.8793033811, - "2042": 950673.9133610454, - "2043": 926808.8311952363, - "2044": 904209.0267204732, - "2045": 882586.6776843151, - "2046": 862076.7517247341, - "2047": 839371.0398574293, - "2048": 820438.948980272, - "2049": 800423.384448298, - "2050": 777820.8349177719 - }, - "stock": { - "2016": 1.046, - "2017": 1.0310000000000001, - "2018": 1.016, - "2019": 0.9990000000000001, - "2020": 0.984, - "2021": 0.9670000000000001, - "2022": 0.952, - "2023": 0.936, - "2024": 0.919, - "2025": 0.901, - "2026": 0.884, - "2027": 0.867, - "2028": 0.8500000000000001, - "2029": 0.8340000000000001, - "2030": 0.817, - "2031": 0.8009999999999999, - "2032": 0.785, - "2033": 0.77, - "2034": 0.754, - "2035": 0.738, - "2036": 0.722, - "2037": 0.706, - "2038": 0.6910000000000001, - "2039": 0.675, - "2040": 0.659, - "2041": 0.645, - "2042": 0.629, - "2043": 0.6140000000000001, - "2044": 0.599, - "2045": 0.585, - "2046": 0.5720000000000001, - "2047": 0.557, - "2048": 0.545, - "2049": 0.532, - "2050": 0.517 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 3003925.536160431, - "2017": 3225640.7590139247, - "2018": 3846509.9051608685, - "2019": 4044512.1879485175, - "2020": 3758160.344632524, - "2021": 3632441.5650715213, - "2022": 3997234.76260959, - "2023": 3853009.8129725847, - "2024": 3793008.8993422985, - "2025": 3911025.3560542464, - "2026": 4001599.0543383076, - "2027": 4068922.075361279, - "2028": 4117644.409815324, - "2029": 4153519.637583105, - "2030": 4184183.512008813, - "2031": 4209209.883304572, - "2032": 4230658.926518995, - "2033": 4241903.178595857, - "2034": 4248781.9680906, - "2035": 4253004.478638989, - "2036": 4260273.675103558, - "2037": 4264813.871215759, - "2038": 4263029.716389983, - "2039": 4264723.172695975, - "2040": 4261919.960478088, - "2041": 4253678.12069662, - "2042": 4249789.0866389545, - "2043": 4248412.168804763, - "2044": 4249592.973279527, - "2045": 4248208.322315685, - "2046": 4243436.248275266, - "2047": 4240712.9601425715, - "2048": 4235795.051019727, - "2049": 4229874.615551702, - "2050": 4224503.165082227 - }, - "stock": { - "2016": 2.1449999999999996, - "2017": 2.203, - "2018": 2.249, - "2019": 2.293, - "2020": 2.34, - "2021": 2.385, - "2022": 2.431999999999999, - "2023": 2.471, - "2024": 2.4979999999999998, - "2025": 2.529, - "2026": 2.555, - "2027": 2.58, - "2028": 2.6029999999999998, - "2029": 2.629, - "2030": 2.6569999999999996, - "2031": 2.683, - "2032": 2.708, - "2033": 2.73, - "2034": 2.75, - "2035": 2.765, - "2036": 2.779, - "2037": 2.79, - "2038": 2.7990000000000004, - "2039": 2.807, - "2040": 2.8099999999999996, - "2041": 2.814, - "2042": 2.817, - "2043": 2.819, - "2044": 2.819, - "2045": 2.819, - "2046": 2.818, - "2047": 2.8160000000000003, - "2048": 2.815, - "2049": 2.812, - "2050": 2.808 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -468870,12 +478202,12 @@ }, "energy": { "2015": 35642913.61259972, - "2016": 21694581.733432267, + "2016": 21694581.73343227, "2017": 18443523.56308197, "2018": 15615829.903830035, "2019": 12481057.884969056, - "2020": 10382046.03008949, - "2021": 8918840.838735936, + "2020": 10382046.030089492, + "2021": 8918840.838735938, "2022": 7199215.825554972, "2023": 4455074.4214917235, "2024": 2355089.095893413, @@ -468952,8 +478284,8 @@ "2017": 4699745.626281611, "2018": 4538162.190557155, "2019": 4563320.472722101, - "2020": 4351552.034086531, - "2021": 4301477.323816619, + "2020": 4351552.034086532, + "2021": 4301477.32381662, "2022": 4279335.705167244, "2023": 4507334.260878684, "2024": 4660893.104681086, @@ -469026,12 +478358,12 @@ }, "energy": { "2015": 714707.9985399342, - "2016": 1482721.099761161, + "2016": 1482721.0997611613, "2017": 2038378.8106364207, "2018": 2884837.9056128114, - "2019": 4003919.6423088424, - "2020": 5226305.935823977, - "2021": 6208525.837447442, + "2019": 4003919.642308843, + "2020": 5226305.935823978, + "2021": 6208525.837447444, "2022": 7261002.469277785, "2023": 8844377.317629592, "2024": 10230965.799425501, @@ -469415,10 +478747,10 @@ "2050": 0.0 }, "energy": { - "2015": 11615498.32998315, + "2015": 11615498.329983149, "2016": 13017884.64773299, "2017": 10684747.22170628, - "2018": 5501727.6675055325, + "2018": 5501727.667505532, "2019": 2194229.882235846, "2020": 1222285.5175275486, "2021": 586344.926952626, @@ -469493,10 +478825,10 @@ "2050": 190757.0 }, "energy": { - "2015": 1450106.307870049, + "2015": 1450106.3078700488, "2016": 1802227.6589742121, "2017": 1955745.559817559, - "2018": 2163429.793469845, + "2018": 2163429.7934698444, "2019": 2225450.467650773, "2020": 2153908.472859738, "2021": 1881330.484583411, @@ -469649,10 +478981,10 @@ "2050": 154926448.0 }, "energy": { - "2015": 206477.36214680062, + "2015": 206477.36214680056, "2016": 263556.42512021225, "2017": 830601.9560896652, - "2018": 2303431.9024790544, + "2018": 2303431.902479054, "2019": 3480807.015533164, "2020": 3997873.6320976345, "2021": 4543579.645641964, @@ -472490,237 +481822,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 4539167.0, - "2016": 4589656.0, - "2017": 4641558.0, - "2018": 4695992.0, - "2019": 4740973.0, - "2020": 4792714.0, - "2021": 4850848.0, - "2022": 4977204.0, - "2023": 5089952.0, - "2024": 5208576.0, - "2025": 5330859.0, - "2026": 5451924.0, - "2027": 5572183.0, - "2028": 5692380.0, - "2029": 5811745.0, - "2030": 5929040.0, - "2031": 6044556.0, - "2032": 6158930.0, - "2033": 6271030.0, - "2034": 6380278.0, - "2035": 6488430.0, - "2036": 6596352.0, - "2037": 6703482.0, - "2038": 6810280.0, - "2039": 6916368.0, - "2040": 7023379.0, - "2041": 7130836.0, - "2042": 7237308.0, - "2043": 7343660.0, - "2044": 7450066.0, - "2045": 7556503.0, - "2046": 7662500.0, - "2047": 7767890.0, - "2048": 7872244.0, - "2049": 7975216.0, - "2050": 8076951.0 - }, - "energy": { - "2015": 219171840, - "2016": 196569488, - "2017": 197702688, - "2018": 252574016, - "2019": 227879568, - "2020": 214001968, - "2021": 241588064, - "2022": 256804832, - "2023": 317534752, - "2024": 242739968, - "2025": 241537760, - "2026": 240248624, - "2027": 238708224, - "2028": 236859376, - "2029": 234848064, - "2030": 232605648, - "2031": 230467760, - "2032": 228311984, - "2033": 227277600, - "2034": 225924752, - "2035": 224598240, - "2036": 223200064, - "2037": 221988176, - "2038": 220778656, - "2039": 219651152, - "2040": 218567648, - "2041": 217534944, - "2042": 216524560, - "2043": 215577280, - "2044": 214660112, - "2045": 213718496, - "2046": 212744128, - "2047": 211905024, - "2048": 210874976, - "2049": 209784400, - "2050": 208615168 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 3991729.773869347, + "2016": 4036129.648241206, + "2017": 4081772.110552764, + "2018": 4129641.206030151, + "2019": 4169197.3618090455, + "2020": 4214698.24120603, + "2021": 4265821.105527638, + "2022": 4376938.190954774, + "2023": 4476088.442211055, + "2024": 4580406.030150754, + "2025": 4687941.331658292, + "2026": 4794405.527638191, + "2027": 4900160.929648241, + "2028": 5005861.809045226, + "2029": 5110831.030150754, + "2030": 5213979.899497488, + "2031": 5315564.3216080405, + "2032": 5416144.47236181, + "2033": 5514724.874371859, + "2034": 5610797.236180904, + "2035": 5705905.778894473, + "2036": 5800812.060301508, + "2037": 5895021.859296483, + "2038": 5988939.698492463, + "2039": 6082233.165829146, + "2040": 6176338.316582914, + "2041": 6270835.67839196, + "2042": 6364466.834170855, + "2043": 6457992.462311558, + "2044": 6551565.577889447, + "2045": 6645165.954773869, + "2046": 6738379.396984925, + "2047": 6831059.045226131, + "2048": 6922827.638190955, + "2049": 7013380.904522614, + "2050": 7102846.35678392 + }, + "energy": { + "2015": 184943397.5411152, + "2016": 165870893.64964712, + "2017": 166827119.8605216, + "2018": 213129098.38072258, + "2019": 192291224.7126346, + "2020": 180580913.32538438, + "2021": 203858841.36182997, + "2022": 216699180.58385283, + "2023": 267944804.73520422, + "2024": 204830850.53691927, + "2025": 203816393.42385626, + "2026": 202728584.0057642, + "2027": 201428750.9178441, + "2028": 199868640.6835316, + "2029": 198171438.73096684, + "2030": 196279224.68676955, + "2031": 194475214.3253911, + "2032": 192656109.56367722, + "2033": 191783267.08846614, + "2034": 190641695.68277505, + "2035": 189522347.3387585, + "2036": 188342526.8846324, + "2037": 187319901.513785, + "2038": 186299274.32831296, + "2039": 185347854.56334135, + "2040": 184433563.24284422, + "2041": 183562138.39914942, + "2042": 182709547.8027426, + "2043": 181910206.14633843, + "2044": 181136273.84720734, + "2045": 180341711.634201, + "2046": 179519512.3572531, + "2047": 178811452.669246, + "2048": 177942269.0334722, + "2049": 177022010.1593541, + "2050": 176035379.12776813 + } + }, + "panel replacement": { + "stock": { + "2015": 250908.7286432161, + "2016": 253699.57788944725, + "2017": 256568.5326633166, + "2018": 259577.44723618092, + "2019": 262063.8341708543, + "2020": 264923.8894472362, + "2021": 268137.3266331658, + "2022": 275121.82914572867, + "2023": 281354.13065326633, + "2024": 287911.23618090455, + "2025": 294670.59798994975, + "2026": 301362.6331658292, + "2027": 308010.1155778895, + "2028": 314654.1708542714, + "2029": 321252.23618090455, + "2030": 327735.87939698494, + "2031": 334121.1859296483, + "2032": 340443.3668341709, + "2033": 346639.8492462312, + "2034": 352678.68341708544, + "2035": 358656.93467336684, + "2036": 364622.47236180905, + "2037": 370544.2311557789, + "2038": 376447.6381909548, + "2039": 382311.7989949749, + "2040": 388226.9798994975, + "2041": 394166.8140703518, + "2042": 400052.2010050251, + "2043": 405930.95477386937, + "2044": 411812.6934673367, + "2045": 417696.1457286432, + "2046": 423555.27638190956, + "2047": 429380.85427135683, + "2048": 435149.16582914576, + "2049": 440841.0854271357, + "2050": 446464.62814070354 + }, + "energy": { + "2015": 18017430.394515008, + "2016": 16159361.840122586, + "2017": 16252518.662290363, + "2018": 20763318.648705598, + "2019": 18733265.435797542, + "2020": 17592431.412398726, + "2021": 19860197.949087057, + "2022": 21111120.77872376, + "2023": 26103537.260989297, + "2024": 19954892.36850318, + "2025": 19856062.61482803, + "2026": 19750086.78258123, + "2027": 19623455.323997356, + "2028": 19471467.3215695, + "2029": 19306123.662632048, + "2030": 19121781.667804856, + "2031": 18946032.592416022, + "2032": 18768813.000582665, + "2033": 18683779.53222651, + "2034": 18572566.136042226, + "2035": 18463517.739918485, + "2036": 18348578.07084749, + "2037": 18248952.55469565, + "2038": 18149521.70440588, + "2039": 18056833.132554967, + "2040": 17967761.66287082, + "2041": 17882866.302051943, + "2042": 17799805.798514027, + "2043": 17721932.877138194, + "2044": 17646535.368954312, + "2045": 17569128.067275587, + "2046": 17489028.326274905, + "2047": 17420048.214989807, + "2048": 17335371.195610818, + "2049": 17245718.35896023, + "2050": 17149599.458945338 + } + }, + "panel management": { + "stock": { + "2015": 296528.4974874372, + "2016": 299826.77386934677, + "2017": 303217.3567839196, + "2018": 306773.34673366835, + "2019": 309711.8040201005, + "2020": 313091.86934673367, + "2021": 316889.567839196, + "2022": 325143.9798994975, + "2023": 332509.4271356784, + "2024": 340258.7336683417, + "2025": 348247.0703517588, + "2026": 356155.83919597993, + "2027": 364011.95477386937, + "2028": 371864.02010050253, + "2029": 379661.73366834177, + "2030": 387324.22110552766, + "2031": 394870.4924623116, + "2032": 402342.1608040201, + "2033": 409665.27638190956, + "2034": 416802.08040201006, + "2035": 423867.2864321608, + "2036": 430917.4673366835, + "2037": 437915.90954773873, + "2038": 444892.66331658297, + "2039": 451823.0351758794, + "2040": 458813.703517588, + "2041": 465833.5075376885, + "2042": 472788.96482412063, + "2043": 479736.5829145729, + "2044": 486687.72864321613, + "2045": 493640.89949748747, + "2046": 500565.3266331659, + "2047": 507450.1005025126, + "2048": 514267.19597989955, + "2049": 520994.0100502513, + "2050": 527640.015075377 + }, + "energy": { + "2015": 16211012.064369785, + "2016": 14539232.510230292, + "2017": 14623049.477188017, + "2018": 18681598.9705718, + "2019": 16855077.85156786, + "2020": 15828623.262216883, + "2021": 17869024.689082958, + "2022": 18994530.637423385, + "2023": 23486410.003806457, + "2024": 17954225.09457755, + "2025": 17865303.961315714, + "2026": 17769953.211654566, + "2027": 17656017.758158553, + "2028": 17519267.994898885, + "2029": 17370501.606401112, + "2030": 17204641.645425577, + "2031": 17046513.08219286, + "2032": 16887061.43574011, + "2033": 16810553.379307352, + "2034": 16710490.181182727, + "2035": 16612374.921323014, + "2036": 16508959.044520082, + "2037": 16419321.931519318, + "2038": 16329859.967281137, + "2039": 16246464.304103673, + "2040": 16166323.094284961, + "2041": 16089939.29879863, + "2042": 16015206.398743376, + "2043": 15945140.976523368, + "2044": 15877302.783838332, + "2045": 15807656.298523413, + "2046": 15735587.316471996, + "2047": 15673523.115764182, + "2048": 15597335.770916961, + "2049": 15516671.48168568, + "2050": 15430189.413286531 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 3517694.8199718706, + "2016": 3556822.0196905765, + "2017": 3597044.2447257387, + "2018": 3639228.6807313645, + "2019": 3674087.3741209563, + "2020": 3714184.829817159, + "2021": 3759236.635724332, + "2022": 3857158.0928270044, + "2023": 3944533.8284106893, + "2024": 4036463.2573839664, + "2025": 4131228.282700422, + "2026": 4225049.400843882, + "2027": 4318245.897327707, + "2028": 4411394.345991561, + "2029": 4503898.023909986, + "2030": 4594797.524613221, + "2031": 4684318.362869198, + "2032": 4772954.191279887, + "2033": 4859827.749648383, + "2034": 4944491.108298171, + "2035": 5028305.105485233, + "2036": 5111940.860759494, + "2037": 5194962.843881857, + "2038": 5277727.538677919, + "2039": 5359942.008438819, + "2040": 5442871.770745429, + "2041": 5526147.167369901, + "2042": 5608659.223628692, + "2043": 5691078.284106892, + "2044": 5773539.192686358, + "2045": 5856024.125175809, + "2046": 5938168.073136427, + "2047": 6019841.617440226, + "2048": 6100712.298171589, + "2049": 6180511.977496484, + "2050": 6259353.025316455 + }, + "energy": { + "2015": 161288851.58782873, + "2016": 144655750.37708986, + "2017": 145489673.77992907, + "2018": 185869557.7934003, + "2019": 167696880.32481968, + "2020": 157484335.8355493, + "2021": 177784980.95324138, + "2022": 188983020.97333896, + "2023": 233674250.71261895, + "2024": 178632668.65481576, + "2025": 177747962.17204088, + "2026": 176799285.2572487, + "2027": 175665702.82719794, + "2028": 174305133.09944254, + "2029": 172825005.89576155, + "2030": 171174808.9479138, + "2031": 169601534.29573494, + "2032": 168015095.8403175, + "2033": 167253891.26467115, + "2034": 166258328.60346025, + "2035": 165282146.6400407, + "2036": 164253227.04271623, + "2037": 163361397.03493297, + "2038": 162471309.64153194, + "2039": 161641577.93274724, + "2040": 160844225.8830915, + "2041": 160084257.62170285, + "2042": 159340714.67830867, + "2043": 158643610.05331615, + "2044": 157968664.88958934, + "2045": 157275728.40980834, + "2046": 156558689.6892139, + "2047": 155941191.9279926, + "2048": 155183178.22057316, + "2049": 154380621.8766138, + "2050": 153520182.47655335 + } + }, + "panel replacement": { + "stock": { + "2015": 108531.41912798875, + "2016": 109738.61040787623, + "2017": 110979.58649789028, + "2018": 112281.10267229253, + "2019": 113356.59774964837, + "2020": 114593.72433192686, + "2021": 115983.70745428973, + "2022": 119004.87763713079, + "2023": 121700.68073136426, + "2024": 124536.97890295358, + "2025": 127460.76371308016, + "2026": 130355.42616033755, + "2027": 133230.81715893108, + "2028": 136104.7257383966, + "2029": 138958.74120956397, + "2030": 141763.26300984528, + "2031": 144525.24894514767, + "2032": 147259.92967651194, + "2033": 149940.23909985935, + "2034": 152552.35724331925, + "2035": 155138.27004219408, + "2036": 157718.68354430379, + "2037": 160280.16033755272, + "2038": 162833.69901547115, + "2039": 165370.26160337552, + "2040": 167928.89310829816, + "2041": 170498.18846694796, + "2042": 173043.93248945146, + "2043": 175586.80731364276, + "2044": 178130.97327707452, + "2045": 180675.8804500703, + "2046": 183210.26722925456, + "2047": 185730.14064697607, + "2048": 188225.24331926863, + "2049": 190687.30239099858, + "2050": 193119.78481012656 + }, + "energy": { + "2015": 7422544.093463441, + "2016": 6657085.564046607, + "2017": 6695462.880068194, + "2018": 8553752.939351792, + "2019": 7717442.813271087, + "2020": 7247459.543926594, + "2021": 8181699.1521103615, + "2022": 8697035.11607363, + "2023": 10753734.138140094, + "2024": 8220709.903817501, + "2025": 8179995.540651528, + "2026": 8136337.245852018, + "2027": 8084169.563536758, + "2028": 8021555.881951971, + "2029": 7953440.142239642, + "2030": 7877497.760061859, + "2031": 7805095.356783745, + "2032": 7732087.152738781, + "2033": 7697056.371185945, + "2034": 7651240.38528304, + "2035": 7606316.302834727, + "2036": 7558965.224290959, + "2037": 7517923.035128613, + "2038": 7476961.04141662, + "2039": 7438776.627964799, + "2040": 7402082.332678306, + "2041": 7367108.446546328, + "2042": 7332890.456720035, + "2043": 7300809.567273398, + "2044": 7269748.460512996, + "2045": 7237859.389913823, + "2046": 7204861.129538495, + "2047": 7176443.76333396, + "2048": 7141559.826153054, + "2049": 7104626.028237806, + "2050": 7065028.440904102 + } + }, + "panel management": { + "stock": { + "2015": 912940.7609001406, + "2016": 923095.3699015471, + "2017": 933534.1687763713, + "2018": 944482.2165963432, + "2019": 953529.0281293952, + "2020": 963935.4458509142, + "2021": 975627.6568213783, + "2022": 1001041.029535865, + "2023": 1023717.4908579466, + "2024": 1047575.7637130802, + "2025": 1072169.9535864978, + "2026": 1096519.1729957806, + "2027": 1120706.2855133615, + "2028": 1144880.9282700422, + "2029": 1168888.23488045, + "2030": 1192479.2123769338, + "2031": 1215712.388185654, + "2032": 1238715.8790436005, + "2033": 1261262.011251758, + "2034": 1283234.5344585092, + "2035": 1304986.6244725739, + "2036": 1326692.4556962026, + "2037": 1348238.9957805907, + "2038": 1369718.7623066104, + "2039": 1391055.729957806, + "2040": 1412578.3361462727, + "2041": 1434190.6441631506, + "2042": 1455604.8438818564, + "2043": 1476994.9085794655, + "2044": 1498395.8340365682, + "2045": 1519802.9943741208, + "2046": 1541121.6596343177, + "2047": 1562318.241912799, + "2048": 1583306.458509142, + "2049": 1604016.7201125175, + "2050": 1624478.1898734176 + }, + "energy": { + "2015": 50460444.31870783, + "2016": 45256652.05886353, + "2017": 45517551.340002745, + "2018": 58150705.26724794, + "2019": 52465244.86190925, + "2020": 49270172.62052413, + "2021": 55621383.894648254, + "2022": 59124775.910587415, + "2023": 73106767.14924099, + "2024": 55886589.44136675, + "2025": 55609802.287307605, + "2026": 55313001.4968993, + "2027": 54958351.6092653, + "2028": 54532687.0186055, + "2029": 54069617.96199883, + "2030": 53553341.29202435, + "2031": 53061130.34748132, + "2032": 52564801.00694375, + "2033": 52326652.36414291, + "2034": 52015183.011256725, + "2035": 51709777.05712458, + "2036": 51387871.73299282, + "2037": 51108855.92993842, + "2038": 50830385.317051455, + "2039": 50570797.43928796, + "2040": 50321339.78423019, + "2041": 50083577.93175084, + "2042": 49850954.86497131, + "2043": 49632860.37941045, + "2044": 49421698.649897665, + "2045": 49204908.20027784, + "2046": 48980577.18124761, + "2047": 48787388.30867345, + "2048": 48550237.95327379, + "2049": 48299152.09514841, + "2050": 48029957.08254254 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 3505860.6910569104, + "2016": 3544856.2601626017, + "2017": 3584943.170731707, + "2018": 3626985.6910569104, + "2019": 3661727.113821138, + "2020": 3701689.674796748, + "2021": 3746589.9186991868, + "2022": 3844181.951219512, + "2023": 3931263.7398373983, + "2024": 4022883.9024390243, + "2025": 4117330.1219512196, + "2026": 4210835.609756097, + "2027": 4303718.577235772, + "2028": 4396553.658536585, + "2029": 4488746.138211382, + "2030": 4579339.8373983735, + "2031": 4668559.5121951215, + "2032": 4756897.154471545, + "2033": 4843478.455284553, + "2034": 4927856.991869919, + "2035": 5011389.024390244, + "2036": 5094743.414634146, + "2037": 5177486.097560976, + "2038": 5259972.357723577, + "2039": 5341910.243902439, + "2040": 5424561.016260163, + "2041": 5507556.260162601, + "2042": 5589790.731707317, + "2043": 5671932.520325203, + "2044": 5754116.016260163, + "2045": 5836323.455284553, + "2046": 5918191.056910569, + "2047": 5999589.8373983735, + "2048": 6080188.455284553, + "2049": 6159719.674796748, + "2050": 6238295.487804878 + }, + "energy": { + "2015": 162450879.79297456, + "2016": 145697943.06629246, + "2017": 146537874.5875198, + "2018": 187208681.15194377, + "2019": 168905076.07383767, + "2020": 158618953.87212148, + "2021": 179065857.84141544, + "2022": 190344575.71505094, + "2023": 235357789.70165142, + "2024": 179919652.82820317, + "2025": 179028572.3532017, + "2026": 178073060.5622125, + "2027": 176931311.07818618, + "2028": 175560938.93455914, + "2029": 174070147.94636393, + "2030": 172408061.9226218, + "2031": 170823452.3920414, + "2032": 169225584.21775138, + "2033": 168458895.43673018, + "2034": 167456160.10437104, + "2035": 166472945.10076502, + "2036": 165436612.50755677, + "2037": 164538357.18510956, + "2038": 163641857.03195485, + "2039": 162806147.4044311, + "2040": 162003050.71984237, + "2041": 161237607.16027868, + "2042": 160488707.25722206, + "2043": 159786580.24396026, + "2044": 159106772.34291804, + "2045": 158408843.5048559, + "2046": 157686638.77799812, + "2047": 157064692.16734865, + "2048": 156301217.24361303, + "2049": 155492878.76965076, + "2050": 154626240.2129726 + } + }, + "panel replacement": { + "stock": { + "2015": 166067.08536585365, + "2016": 167914.24390243902, + "2017": 169813.0975609756, + "2018": 171804.58536585365, + "2019": 173450.23170731706, + "2020": 175343.1951219512, + "2021": 177470.0487804878, + "2022": 182092.82926829267, + "2023": 186217.75609756095, + "2024": 190557.65853658537, + "2025": 195031.42682926828, + "2026": 199460.63414634144, + "2027": 203860.35365853657, + "2028": 208257.80487804877, + "2029": 212624.8170731707, + "2030": 216916.09756097558, + "2031": 221142.2926829268, + "2032": 225326.70731707316, + "2033": 229427.92682926828, + "2034": 233424.80487804877, + "2035": 237381.58536585365, + "2036": 241329.95121951218, + "2037": 245249.34146341463, + "2038": 249156.58536585365, + "2039": 253037.85365853657, + "2040": 256952.89024390242, + "2041": 260884.24390243902, + "2042": 264779.56097560975, + "2043": 268670.48780487804, + "2044": 272563.3902439024, + "2045": 276457.4268292683, + "2046": 280335.3658536585, + "2047": 284191.0975609756, + "2048": 288008.9268292683, + "2049": 291776.1951219512, + "2050": 295498.20731707313 + }, + "energy": { + "2015": 9922708.041258741, + "2016": 8899417.184450857, + "2017": 8950721.27877408, + "2018": 11434946.294086933, + "2019": 10316938.626021337, + "2020": 9688649.092505662, + "2021": 10937572.2051014, + "2022": 11626490.755018985, + "2023": 14375955.58375337, + "2024": 10989723.097677557, + "2025": 10935294.75967179, + "2026": 10876930.8742681, + "2027": 10807191.351769429, + "2028": 10723487.264069727, + "2029": 10632427.838936096, + "2030": 10530905.493387291, + "2031": 10434115.511385448, + "2032": 10336515.674424859, + "2033": 10289685.34058932, + "2034": 10228436.980726114, + "2035": 10168380.947573196, + "2036": 10105080.423937062, + "2037": 10050213.837049326, + "2038": 9995454.458152551, + "2039": 9944408.242510289, + "2040": 9895354.067240618, + "2041": 9848599.793128397, + "2042": 9802856.026768817, + "2043": 9759969.208492694, + "2044": 9718445.670209741, + "2045": 9675815.281857945, + "2046": 9631702.091090621, + "2047": 9593712.794617806, + "2048": 9547078.767306257, + "2049": 9497704.416820338, + "2050": 9444769.02252654 + } + }, + "panel management": { + "stock": { + "2015": 867239.2235772358, + "2016": 876885.4959349594, + "2017": 886801.7317073172, + "2018": 897201.7235772358, + "2019": 905795.6544715448, + "2020": 915681.1300813009, + "2021": 926788.0325203253, + "2022": 950929.2195121952, + "2023": 972470.5040650407, + "2024": 995134.4390243903, + "2025": 1018497.4512195123, + "2026": 1041627.7560975611, + "2027": 1064604.069105691, + "2028": 1087568.536585366, + "2029": 1110374.0447154471, + "2030": 1132784.0650406505, + "2031": 1154854.1951219514, + "2032": 1176706.138211382, + "2033": 1198123.617886179, + "2034": 1218996.2032520326, + "2035": 1239659.3902439026, + "2036": 1260278.6341463416, + "2037": 1280746.5609756098, + "2038": 1301151.056910569, + "2039": 1321419.9024390245, + "2040": 1341865.093495935, + "2041": 1362395.4959349595, + "2042": 1382737.7073170734, + "2043": 1403056.9918699188, + "2044": 1423386.593495935, + "2045": 1443722.117886179, + "2046": 1463973.5772357725, + "2047": 1484109.0650406505, + "2048": 1504046.617886179, + "2049": 1523720.1300813009, + "2050": 1543157.3048780488 + }, + "energy": { + "2015": 46798252.16576669, + "2016": 41972127.7492567, + "2017": 42214092.13370612, + "2018": 53930388.5539693, + "2019": 48657553.300141014, + "2020": 45694365.03537285, + "2021": 51584633.95348317, + "2022": 54833765.529930085, + "2023": 67801006.71459521, + "2024": 51830592.07411927, + "2025": 51573892.887126535, + "2026": 51298632.56351942, + "2027": 50969721.5700444, + "2028": 50574949.801371135, + "2029": 50145488.2147, + "2030": 49666680.58399092, + "2031": 49210192.09657316, + "2032": 48749884.10782375, + "2033": 48529019.2226805, + "2034": 48240154.91490286, + "2035": 47956913.951661795, + "2036": 47658371.068506174, + "2037": 47399604.97784112, + "2038": 47141344.5098926, + "2039": 46900596.35305862, + "2040": 46669243.21291701, + "2041": 46448737.04659292, + "2042": 46232996.71600913, + "2043": 46030730.54754704, + "2044": 45834893.98687222, + "2045": 45633837.21328616, + "2046": 45425787.130911276, + "2047": 45246619.038033545, + "2048": 45026679.98908071, + "2049": 44793816.813528895, + "2050": 44544158.76450087 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 654818.0, - "2016": 659776.0, - "2017": 670115.0, - "2018": 680281.0, - "2019": 688670.0, - "2020": 700182.0, - "2021": 714667.0, - "2022": 715152.0, - "2023": 715498.0, - "2024": 715891.0, - "2025": 716316.0, - "2026": 716730.0, - "2027": 717141.0, - "2028": 717558.0, - "2029": 717971.0, - "2030": 718368.0, - "2031": 718752.0, - "2032": 719127.0, - "2033": 719483.0, - "2034": 719815.0, - "2035": 720139.0, - "2036": 720462.0, - "2037": 720780.0, - "2038": 721094.0, - "2039": 721400.0, - "2040": 721715.0, - "2041": 722033.0, - "2042": 722340.0, - "2043": 722642.0, - "2044": 722944.0, - "2045": 723244.0, - "2046": 723540.0, - "2047": 723829.0, - "2048": 724110.0, - "2049": 724380.0, - "2050": 724639.0 - }, - "energy": { - "2015": 23509930, - "2016": 23070486, - "2017": 19007558, - "2018": 26674258, - "2019": 22081862, - "2020": 19915412, - "2021": 21941020, - "2022": 25237744, - "2023": 25598250, - "2024": 21208822, - "2025": 20811944, - "2026": 20426210, - "2027": 20022388, - "2028": 19590636, - "2029": 19147122, - "2030": 18685526, - "2031": 18241096, - "2032": 17798334, - "2033": 17428212, - "2034": 17022782, - "2035": 16623013, - "2036": 16217358, - "2037": 15836101, - "2038": 15459874, - "2039": 15096572, - "2040": 14739564, - "2041": 14390935, - "2042": 14054038, - "2043": 13730948, - "2044": 13418946, - "2045": 13113511, - "2046": 12815365, - "2047": 12535745, - "2048": 12249448, - "2049": 11967842, - "2050": 11689229 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 575844.9748743719, + "2016": 580205.0251256281, + "2017": 589297.1105527638, + "2018": 598237.0603015076, + "2019": 605614.3216080402, + "2020": 615737.9396984925, + "2021": 628476.0050251257, + "2022": 628902.512562814, + "2023": 629206.783919598, + "2024": 629552.3869346734, + "2025": 629926.1306532663, + "2026": 630290.2010050252, + "2027": 630651.6331658291, + "2028": 631018.3417085428, + "2029": 631381.5326633166, + "2030": 631730.6532663316, + "2031": 632068.3417085428, + "2032": 632398.1155778895, + "2033": 632711.1809045227, + "2034": 633003.1407035176, + "2035": 633288.0653266332, + "2036": 633572.1105527638, + "2037": 633851.7587939699, + "2038": 634127.8894472362, + "2039": 634396.9849246232, + "2040": 634673.9949748744, + "2041": 634953.6432160804, + "2042": 635223.6180904523, + "2043": 635489.1959798995, + "2044": 635754.7738693467, + "2045": 636018.5929648242, + "2046": 636278.8944723618, + "2047": 636533.0402010051, + "2048": 636780.1507537689, + "2049": 637017.5879396985, + "2050": 637245.351758794 + }, + "energy": { + "2015": 19838343.877360296, + "2016": 19467528.601141155, + "2017": 16039115.040872972, + "2018": 22508493.342065625, + "2019": 18633299.70818352, + "2020": 16805187.923371434, + "2021": 18514453.245077286, + "2022": 21296322.199206315, + "2023": 21600527.35838168, + "2024": 17896603.863547206, + "2025": 17561706.982043985, + "2026": 17236213.72293221, + "2027": 16895457.29782829, + "2028": 16531132.748765914, + "2029": 16156883.09143288, + "2030": 15767375.331077406, + "2031": 15392352.727036677, + "2032": 15018737.628572846, + "2033": 14706418.216623241, + "2034": 14364304.915639436, + "2035": 14026968.526568586, + "2036": 13684665.364220992, + "2037": 13362949.924334494, + "2038": 13045478.940714058, + "2039": 12738914.437657997, + "2040": 12437660.989818355, + "2041": 12143477.97916625, + "2042": 11859194.761936294, + "2043": 11586562.281816773, + "2044": 11323286.16970482, + "2045": 11065551.477930682, + "2046": 10813967.450515056, + "2047": 10578016.185879752, + "2048": 10336430.679795444, + "2049": 10098803.572189087, + "2050": 9863702.042635279 + } + }, + "panel replacement": { + "stock": { + "2015": 36195.969849246234, + "2016": 36470.03015075377, + "2017": 37041.53266331658, + "2018": 37603.47236180905, + "2019": 38067.18592964824, + "2020": 38703.52763819096, + "2021": 39504.20603015076, + "2022": 39531.01507537689, + "2023": 39550.14070351759, + "2024": 39571.864321608045, + "2025": 39595.356783919604, + "2026": 39618.24120603015, + "2027": 39640.959798994976, + "2028": 39664.01005025126, + "2029": 39686.839195979905, + "2030": 39708.78391959799, + "2031": 39730.01005025126, + "2032": 39750.73869346734, + "2033": 39770.417085427136, + "2034": 39788.76884422111, + "2035": 39806.6783919598, + "2036": 39824.53266331658, + "2037": 39842.11055276382, + "2038": 39859.46733668342, + "2039": 39876.381909547745, + "2040": 39893.79396984925, + "2041": 39911.37185929649, + "2042": 39928.34170854271, + "2043": 39945.0351758794, + "2044": 39961.72864321608, + "2045": 39978.31155778895, + "2046": 39994.67336683418, + "2047": 40010.648241206036, + "2048": 40026.18090452262, + "2049": 40041.105527638196, + "2050": 40055.42211055277 + }, + "energy": { + "2015": 1932677.6987176829, + "2016": 1896552.384068286, + "2017": 1562551.8006086315, + "2018": 2192807.1911078314, + "2019": 1815280.7019655716, + "2020": 1637183.6340293027, + "2021": 1803702.5223434803, + "2022": 2074715.8751534356, + "2023": 2104351.9441019148, + "2024": 1743510.8184274884, + "2025": 1710884.7212969705, + "2026": 1679174.7374970543, + "2027": 1645977.7958791263, + "2028": 1610484.8164539747, + "2029": 1574024.9198541518, + "2030": 1536078.5586775218, + "2031": 1499543.3605871361, + "2032": 1463145.283551618, + "2033": 1432718.713365965, + "2034": 1399389.5831052153, + "2035": 1366525.8259209672, + "2036": 1333178.1991150465, + "2037": 1301836.2554605987, + "2038": 1270907.812349307, + "2039": 1241041.892999503, + "2040": 1211693.383673282, + "2041": 1183033.6856892281, + "2042": 1155338.4386738227, + "2043": 1128778.2218769758, + "2044": 1103129.5148261546, + "2045": 1078020.6602737235, + "2046": 1053511.0115779645, + "2047": 1030524.3273081502, + "2048": 1006988.7477845286, + "2049": 983838.8006760051, + "2050": 960934.8987216891 + } + }, + "panel management": { + "stock": { + "2015": 42777.055276381914, + "2016": 43100.94472361809, + "2017": 43776.356783919604, + "2018": 44440.46733668342, + "2019": 44988.49246231156, + "2020": 45740.53266331659, + "2021": 46686.78894472362, + "2022": 46718.47236180905, + "2023": 46741.07537688442, + "2024": 46766.7487437186, + "2025": 46794.512562814074, + "2026": 46821.55778894473, + "2027": 46848.407035175886, + "2028": 46875.648241206036, + "2029": 46902.62814070352, + "2030": 46928.562814070356, + "2031": 46953.648241206036, + "2032": 46978.14572864322, + "2033": 47001.40201005025, + "2034": 47023.09045226131, + "2035": 47044.25628140704, + "2036": 47065.356783919604, + "2037": 47086.13065326634, + "2038": 47106.6432160804, + "2039": 47126.63316582915, + "2040": 47147.211055276384, + "2041": 47167.98492462312, + "2042": 47188.04020100503, + "2043": 47207.76884422111, + "2044": 47227.49748743719, + "2045": 47247.09547738694, + "2046": 47266.432160804026, + "2047": 47285.31155778895, + "2048": 47303.668341708544, + "2049": 47321.30653266332, + "2050": 47338.22613065327 + }, + "energy": { + "2015": 1738908.42392202, + "2016": 1706405.01479056, + "2017": 1405891.1585183956, + "2018": 1972957.4668265423, + "2019": 1633281.5898509074, + "2020": 1473040.4425992628, + "2021": 1622864.2325792343, + "2022": 1866705.9256402473, + "2023": 1893370.6975164048, + "2024": 1568707.3180253052, + "2025": 1539352.2966590433, + "2026": 1510821.5395707348, + "2027": 1480952.9062925822, + "2028": 1449018.4347801115, + "2029": 1416213.9887129667, + "2030": 1382072.110245072, + "2031": 1349199.9123761859, + "2032": 1316451.0878755362, + "2033": 1289075.0700107927, + "2034": 1259087.5012553474, + "2035": 1229518.6475104457, + "2036": 1199514.4366639613, + "2037": 1171314.820204906, + "2038": 1143487.2469366356, + "2039": 1116615.669342499, + "2040": 1090209.6265083624, + "2041": 1064423.3351445212, + "2042": 1039504.7993898824, + "2043": 1015607.4963062507, + "2044": 992530.315469025, + "2045": 969938.8617955933, + "2046": 947886.5379069787, + "2047": 927204.4868120978, + "2048": 906028.572420026, + "2049": 885199.6271349066, + "2050": 864592.0586430317 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 507460.92545710265, + "2016": 511303.2011251758, + "2017": 519315.5625879044, + "2018": 527193.8551336146, + "2019": 533695.035161744, + "2020": 542616.4303797468, + "2021": 553841.7960618847, + "2022": 554217.6540084388, + "2023": 554485.7918424754, + "2024": 554790.35302391, + "2025": 555119.7130801688, + "2026": 555440.5485232067, + "2027": 555759.05907173, + "2028": 556082.2194092827, + "2029": 556402.2798874824, + "2030": 556709.94092827, + "2031": 557007.5274261603, + "2032": 557298.1392405063, + "2033": 557574.0267229255, + "2034": 557831.3150492264, + "2035": 558082.4036568213, + "2036": 558332.717299578, + "2037": 558579.1561181435, + "2038": 558822.4950773559, + "2039": 559059.6343178622, + "2040": 559303.7482419128, + "2041": 559550.1870604783, + "2042": 559788.1012658228, + "2043": 560022.1406469761, + "2044": 560256.1800281294, + "2045": 560488.6694796062, + "2046": 560718.05907173, + "2047": 560942.0239099859, + "2048": 561159.7890295358, + "2049": 561369.029535865, + "2050": 561569.7454289732 + }, + "energy": { + "2015": 17300989.080578245, + "2016": 16977601.650435936, + "2017": 13987687.475311823, + "2018": 19629622.308127966, + "2019": 16250071.920283714, + "2020": 14655778.453922108, + "2021": 16146426.103214638, + "2022": 18572489.725083366, + "2023": 18837786.574945655, + "2024": 15607600.611057866, + "2025": 15315537.557517437, + "2026": 15031675.388552759, + "2027": 14734502.236080708, + "2028": 14416775.359075211, + "2029": 14090392.810463471, + "2030": 13750703.693752423, + "2031": 13423647.059509726, + "2032": 13097817.908708556, + "2033": 12825444.631523903, + "2034": 12527088.149690956, + "2035": 12232897.605365487, + "2036": 11934375.545730177, + "2037": 11653808.007081868, + "2038": 11376942.052193074, + "2039": 11109587.622173408, + "2040": 10846864.95521187, + "2041": 10590308.405610366, + "2042": 10342385.450574787, + "2043": 10104623.085393606, + "2044": 9875020.39431292, + "2045": 9650250.367357228, + "2046": 9430844.325296784, + "2047": 9225071.591532316, + "2048": 9014385.24449503, + "2049": 8807151.010661695, + "2050": 8602119.329550473 + } + }, + "panel replacement": { + "stock": { + "2015": 15656.68917018284, + "2016": 15775.234880450069, + "2017": 16022.440225035161, + "2018": 16265.509142053445, + "2019": 16466.090014064695, + "2020": 16741.341772151896, + "2021": 17087.677918424753, + "2022": 17099.274261603376, + "2023": 17107.54711673699, + "2024": 17116.94374120956, + "2025": 17127.105485232067, + "2026": 17137.004219409282, + "2027": 17146.83122362869, + "2028": 17156.801687763713, + "2029": 17166.676511954993, + "2030": 17176.168776371305, + "2031": 17185.350210970464, + "2032": 17194.3164556962, + "2033": 17202.82841068917, + "2034": 17210.766526019688, + "2035": 17218.513361462727, + "2036": 17226.23628691983, + "2037": 17233.839662447255, + "2038": 17241.347398030943, + "2039": 17248.663853727143, + "2040": 17256.195499296762, + "2041": 17263.79887482419, + "2042": 17271.139240506327, + "2043": 17278.36005625879, + "2044": 17285.58087201125, + "2045": 17292.753867791842, + "2046": 17299.83122362869, + "2047": 17306.741209563992, + "2048": 17313.459915611813, + "2049": 17319.915611814344, + "2050": 17326.108298171588 + }, + "energy": { + "2015": 796194.8581498378, + "2016": 781312.5061715547, + "2017": 643716.0785074568, + "2018": 903359.0089193025, + "2019": 747831.4475106602, + "2020": 674461.7543453161, + "2021": 743061.6469960887, + "2022": 854709.5633250257, + "2023": 866918.5755820662, + "2024": 718264.7938047948, + "2025": 704823.9956861789, + "2026": 691760.6038592543, + "2027": 678084.6380010921, + "2028": 663462.7857711659, + "2029": 648442.59786259, + "2030": 632810.039120708, + "2031": 617758.8296612357, + "2032": 602764.109226758, + "2033": 590229.4384179494, + "2034": 576499.0155141088, + "2035": 562960.3098587665, + "2036": 549222.2670324895, + "2037": 536310.4947288871, + "2038": 523569.0700246392, + "2039": 511265.36753145646, + "2040": 499174.8196685595, + "2041": 487368.0377171917, + "2042": 475958.5754548155, + "2043": 465016.70549945487, + "2044": 454450.34532175696, + "2045": 444106.3852802343, + "2046": 434009.2768593269, + "2047": 424539.57591866667, + "2048": 414843.74954641785, + "2049": 405306.7900903861, + "2050": 395871.1925359187 + } + }, + "panel management": { + "stock": { + "2015": 131700.3853727145, + "2016": 132697.56399437413, + "2017": 134776.99718706048, + "2018": 136821.63572433192, + "2019": 138508.87482419127, + "2020": 140824.22784810126, + "2021": 143737.5260196906, + "2022": 143835.0717299578, + "2023": 143904.6610407876, + "2024": 143983.70323488044, + "2025": 144069.18143459916, + "2026": 144152.44725738396, + "2027": 144235.10970464133, + "2028": 144318.9789029536, + "2029": 144402.04360056258, + "2030": 144481.89029535864, + "2031": 144559.1223628692, + "2032": 144634.54430379748, + "2033": 144706.14486638538, + "2034": 144772.91842475385, + "2035": 144838.08298171588, + "2036": 144903.0464135021, + "2037": 144967.00421940928, + "2038": 145030.15752461323, + "2039": 145091.70182841067, + "2040": 145155.05625879043, + "2041": 145219.0140646976, + "2042": 145280.7594936709, + "2043": 145341.4992967651, + "2044": 145402.23909985935, + "2045": 145462.57665260197, + "2046": 145522.10970464133, + "2047": 145580.23488045007, + "2048": 145636.75105485233, + "2049": 145691.05485232067, + "2050": 145743.14627285514 + }, + "energy": { + "2015": 5412746.061271917, + "2016": 5311571.843392512, + "2017": 4376154.446180721, + "2018": 6141276.682952733, + "2019": 5083958.632205626, + "2020": 4585171.791732578, + "2021": 5051532.249789274, + "2022": 5810544.711591611, + "2023": 5893544.849472281, + "2024": 4882956.595137339, + "2025": 4791582.446796384, + "2026": 4702774.007587987, + "2027": 4609801.125918201, + "2028": 4510397.855153624, + "2029": 4408286.591673939, + "2030": 4302012.267126869, + "2031": 4199690.110829038, + "2032": 4097751.982064687, + "2033": 4012537.930058148, + "2034": 3919194.8347949353, + "2035": 3827155.084775747, + "2036": 3733760.187237334, + "2037": 3645982.498189245, + "2038": 3559362.877782287, + "2039": 3475719.0102951354, + "2040": 3393524.2251195707, + "2041": 3313258.5566724436, + "2042": 3235693.973970397, + "2043": 3161308.2091069394, + "2044": 3089475.2603653246, + "2045": 3019154.2473625382, + "2046": 2950511.397843889, + "2047": 2886133.832549018, + "2048": 2820219.005958553, + "2049": 2755384.199247919, + "2050": 2691238.4779136083 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 505753.73983739835, + "2016": 509583.0894308943, + "2017": 517568.4959349593, + "2018": 525420.2845528455, + "2019": 531899.593495935, + "2020": 540790.9756097561, + "2021": 551978.5772357724, + "2022": 552353.1707317074, + "2023": 552620.406504065, + "2024": 552923.9430894309, + "2025": 553252.1951219512, + "2026": 553571.9512195121, + "2027": 553889.3902439025, + "2028": 554211.4634146341, + "2029": 554530.4471544715, + "2030": 554837.0731707317, + "2031": 555133.6585365854, + "2032": 555423.2926829269, + "2033": 555698.2520325204, + "2034": 555954.674796748, + "2035": 556204.918699187, + "2036": 556454.3902439025, + "2037": 556700.0, + "2038": 556942.5203252032, + "2039": 557178.8617886179, + "2040": 557422.1544715447, + "2041": 557667.7642276422, + "2042": 557904.8780487805, + "2043": 558138.1300813009, + "2044": 558371.3821138211, + "2045": 558603.0894308944, + "2046": 558831.7073170731, + "2047": 559054.918699187, + "2048": 559271.9512195121, + "2049": 559480.487804878, + "2050": 559680.5284552845 + }, + "energy": { + "2015": 17425636.488571007, + "2016": 17099919.168226644, + "2017": 14088463.73610767, + "2018": 19771046.681566346, + "2019": 16367147.847857887, + "2020": 14761368.070093144, + "2021": 16262755.299929274, + "2022": 18706297.838216193, + "2023": 18973506.056528572, + "2024": 15720047.763766525, + "2025": 15425880.50089883, + "2026": 15139973.207032688, + "2027": 14840659.028807243, + "2028": 14520643.043850524, + "2029": 14191909.026284667, + "2030": 13849772.571579, + "2031": 13520359.611837493, + "2032": 13192182.979114527, + "2033": 12917847.35036434, + "2034": 12617341.31731527, + "2035": 12321031.235856092, + "2036": 12020358.432076104, + "2037": 11737769.505153602, + "2038": 11458908.830571176, + "2039": 11189628.207975924, + "2040": 10925012.71862688, + "2041": 10666607.771297218, + "2042": 10416898.620479241, + "2043": 10177423.262913633, + "2044": 9946166.36696766, + "2045": 9719776.952754742, + "2046": 9498790.169020316, + "2047": 9291534.916668044, + "2048": 9079330.650225379, + "2049": 8870603.36822154, + "2050": 8664094.507540533 + } + }, + "panel replacement": { + "stock": { + "2015": 23956.756097560974, + "2016": 24138.146341463413, + "2017": 24516.40243902439, + "2018": 24888.32926829268, + "2019": 25195.243902439022, + "2020": 25616.41463414634, + "2021": 26146.353658536584, + "2022": 26164.09756097561, + "2023": 26176.756097560974, + "2024": 26191.13414634146, + "2025": 26206.682926829268, + "2026": 26221.82926829268, + "2027": 26236.865853658535, + "2028": 26252.12195121951, + "2029": 26267.23170731707, + "2030": 26281.756097560974, + "2031": 26295.80487804878, + "2032": 26309.5243902439, + "2033": 26322.548780487803, + "2034": 26334.69512195122, + "2035": 26346.548780487803, + "2036": 26358.365853658535, + "2037": 26370.0, + "2038": 26381.48780487805, + "2039": 26392.682926829268, + "2040": 26404.207317073167, + "2041": 26415.841463414632, + "2042": 26427.073170731706, + "2043": 26438.12195121951, + "2044": 26449.170731707316, + "2045": 26460.146341463413, + "2046": 26470.975609756097, + "2047": 26481.548780487803, + "2048": 26491.82926829268, + "2049": 26501.707317073167, + "2050": 26511.182926829268 + }, + "energy": { + "2015": 1064380.2208369018, + "2016": 1044484.9892575033, + "2017": 860541.4300089461, + "2018": 1207640.8828397405, + "2019": 999726.3774094603, + "2020": 901643.2895639369, + "2021": 993349.9467240813, + "2022": 1142604.6582080508, + "2023": 1158926.0788117286, + "2024": 960200.6745256385, + "2025": 942232.5609121438, + "2026": 924768.9767966529, + "2027": 906486.4829934472, + "2028": 886939.4962900936, + "2029": 866860.0009762301, + "2030": 845961.8676165208, + "2031": 825840.9016439916, + "2032": 805795.4521110415, + "2033": 789038.6801386625, + "2034": 770683.3863145674, + "2035": 752584.3865938644, + "2036": 734218.9061996824, + "2037": 716958.0121921028, + "2038": 699924.8446180264, + "2039": 683476.8389033991, + "2040": 667313.7855093422, + "2041": 651530.0799853296, + "2042": 636277.524862482, + "2043": 621650.0629538249, + "2044": 607524.5952190611, + "2045": 593696.4395099068, + "2046": 580198.2833979303, + "2047": 567538.866830105, + "2048": 554577.1581357387, + "2049": 541827.8281092776, + "2050": 529214.0021017977 + } + }, + "panel management": { + "stock": { + "2015": 125107.50406504066, + "2016": 126054.76422764228, + "2017": 128030.10162601627, + "2018": 129972.3861788618, + "2019": 131575.162601626, + "2020": 133774.60975609758, + "2021": 136542.06910569107, + "2022": 136634.73170731709, + "2023": 136700.837398374, + "2024": 136775.92276422764, + "2025": 136857.1219512195, + "2026": 136936.21951219512, + "2027": 137014.74390243905, + "2028": 137094.41463414635, + "2029": 137173.32113821138, + "2030": 137249.17073170733, + "2031": 137322.53658536586, + "2032": 137394.18292682926, + "2033": 137462.19918699187, + "2034": 137525.63008130083, + "2035": 137587.5325203252, + "2036": 137649.24390243905, + "2037": 137710.0, + "2038": 137769.9918699187, + "2039": 137828.45528455285, + "2040": 137888.63821138212, + "2041": 137949.3943089431, + "2042": 138008.04878048782, + "2043": 138065.7479674797, + "2044": 138123.44715447156, + "2045": 138180.7642276423, + "2046": 138237.31707317074, + "2047": 138292.5325203252, + "2048": 138346.21951219512, + "2049": 138397.8048780488, + "2050": 138447.2886178862 + }, + "energy": { + "2015": 5019913.290592091, + "2016": 4926081.842515855, + "2017": 4058552.8338833856, + "2018": 5695570.435593913, + "2019": 4714987.774732653, + "2020": 4252400.64034292, + "2021": 4684914.753346644, + "2022": 5388841.503575757, + "2023": 5465817.864659699, + "2024": 4528573.5617078375, + "2025": 4443830.938189026, + "2026": 4361467.81617066, + "2027": 4275242.488199309, + "2028": 4183053.459859382, + "2029": 4088352.972739103, + "2030": 3989791.56080448, + "2031": 3894895.486518515, + "2032": 3800355.5687744324, + "2033": 3721325.9694969985, + "2034": 3634757.2963701645, + "2035": 3549397.377550044, + "2036": 3462780.661724215, + "2037": 3381373.4826542954, + "2038": 3301040.3248107973, + "2039": 3223466.953120678, + "2040": 3147237.4958637785, + "2041": 3072797.1487174523, + "2042": 3000861.854658278, + "2043": 2931874.6741325427, + "2044": 2865255.0378132807, + "2045": 2800037.607735352, + "2046": 2736376.547581754, + "2047": 2676671.2165018506, + "2048": 2615540.1916388823, + "2049": 2555410.803669183, + "2050": 2495920.49035767 + } + } } }, "NGHP": { - "stock": { - "2015": 367238.0, - "2016": 366916.0, - "2017": 366595.0, - "2018": 366274.0, - "2019": 365953.0, - "2020": 365633.0, - "2021": 365312.0, - "2022": 364992.0, - "2023": 364673.0, - "2024": 364353.0, - "2025": 364034.0, - "2026": 363715.0, - "2027": 363397.0, - "2028": 363079.0, - "2029": 362761.0, - "2030": 362443.0, - "2031": 362126.0, - "2032": 361808.0, - "2033": 361491.0, - "2034": 361175.0, - "2035": 360858.0, - "2036": 360543.0, - "2037": 360227.0, - "2038": 359911.0, - "2039": 359596.0, - "2040": 359281.0, - "2041": 358966.0, - "2042": 358652.0, - "2043": 358338.0, - "2044": 358024.0, - "2045": 357710.0, - "2046": 357397.0, - "2047": 357084.0, - "2048": 356771.0, - "2049": 356459.0, - "2050": 356147.0 - }, - "energy": { - "2015": 11535313, - "2016": 11260374, - "2017": 9169230, - "2018": 12727851, - "2019": 10444486, - "2020": 9314852, - "2021": 10125671, - "2022": 11653598, - "2023": 11846897, - "2024": 9846834, - "2025": 9686670, - "2026": 9526262, - "2027": 9353349, - "2028": 9164687, - "2029": 8968500, - "2030": 8762716, - "2031": 8564153, - "2032": 8365559, - "2033": 8176334, - "2034": 7980881, - "2035": 7787963, - "2036": 7592367, - "2037": 7406840, - "2038": 7222546, - "2039": 7043518, - "2040": 6866358, - "2041": 6692109, - "2042": 6522717, - "2043": 6359413, - "2044": 6200898, - "2045": 6045124, - "2046": 5892456, - "2047": 5749345, - "2048": 5604114, - "2049": 5461918, - "2050": 5322017 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 322947.98994974873, + "2016": 322664.82412060304, + "2017": 322382.5376884422, + "2018": 322100.2512562814, + "2019": 321817.96482412063, + "2020": 321536.55778894474, + "2021": 321254.2713567839, + "2022": 320972.86432160804, + "2023": 320692.3366834171, + "2024": 320410.9296482412, + "2025": 320130.40201005025, + "2026": 319849.8743718593, + "2027": 319570.2261306533, + "2028": 319290.5778894473, + "2029": 319010.9296482412, + "2030": 318731.2814070352, + "2031": 318452.5125628141, + "2032": 318172.86432160804, + "2033": 317894.09547738696, + "2034": 317616.20603015076, + "2035": 317337.4371859297, + "2036": 317060.4271356784, + "2037": 316782.5376884422, + "2038": 316504.648241206, + "2039": 316227.6381909548, + "2040": 315950.62814070354, + "2041": 315673.6180904523, + "2042": 315397.48743718595, + "2043": 315121.3567839196, + "2044": 314845.2261306533, + "2045": 314569.09547738696, + "2046": 314293.84422110557, + "2047": 314018.5929648241, + "2048": 313743.3417085427, + "2049": 313468.96984924626, + "2050": 313194.59798994975 + }, + "energy": { + "2015": 9733823.368550422, + "2016": 9501822.064110233, + "2017": 7737255.612016214, + "2018": 10740120.662111888, + "2019": 8813352.69353313, + "2020": 7860135.574317631, + "2021": 8544327.579325616, + "2022": 9833635.597065503, + "2023": 9996746.760439867, + "2024": 8309037.032236301, + "2025": 8173886.119036069, + "2026": 8038529.3117346605, + "2027": 7892620.431747949, + "2028": 7733422.100124224, + "2029": 7567873.96066708, + "2030": 7394227.601173083, + "2031": 7226674.525714318, + "2032": 7059095.291578763, + "2033": 6899421.884631422, + "2034": 6734493.115134376, + "2035": 6571703.450336029, + "2036": 6406654.0133944405, + "2037": 6250101.083439522, + "2038": 6094588.593758173, + "2039": 5943519.703817792, + "2040": 5794027.08511101, + "2041": 5646990.850537527, + "2042": 5504053.089937057, + "2043": 5366252.5559266005, + "2044": 5232493.115565878, + "2045": 5101046.608530259, + "2046": 4972221.032143224, + "2047": 4851459.922661702, + "2048": 4728909.897219137, + "2049": 4608920.890617029, + "2050": 4490868.469925577 + } + }, + "panel replacement": { + "stock": { + "2015": 20299.587939698493, + "2016": 20281.78894472362, + "2017": 20264.045226130653, + "2018": 20246.30150753769, + "2019": 20228.557788944723, + "2020": 20210.86934673367, + "2021": 20193.125628140704, + "2022": 20175.437185929648, + "2023": 20157.804020100502, + "2024": 20140.11557788945, + "2025": 20122.482412060304, + "2026": 20104.84924623116, + "2027": 20087.27135678392, + "2028": 20069.693467336685, + "2029": 20052.11557788945, + "2030": 20034.53768844221, + "2031": 20017.015075376887, + "2032": 19999.437185929648, + "2033": 19981.914572864323, + "2034": 19964.447236180906, + "2035": 19946.924623115578, + "2036": 19929.51256281407, + "2037": 19912.045226130653, + "2038": 19894.57788944724, + "2039": 19877.16582914573, + "2040": 19859.75376884422, + "2041": 19842.341708542714, + "2042": 19824.984924623117, + "2043": 19807.62814070352, + "2044": 19790.27135678392, + "2045": 19772.914572864323, + "2046": 19755.613065326634, + "2047": 19738.311557788948, + "2048": 19721.010050251258, + "2049": 19703.76381909548, + "2050": 19686.5175879397 + }, + "energy": { + "2015": 948281.9465148629, + "2016": 925680.0725914722, + "2017": 753773.6750136279, + "2018": 1046316.7597819967, + "2019": 858608.4759405518, + "2020": 765744.8034620183, + "2021": 832399.6935019534, + "2022": 958005.7858284134, + "2023": 973896.2910950999, + "2024": 809477.3772093339, + "2025": 796310.7964948266, + "2026": 783124.157304667, + "2027": 768909.5212373384, + "2028": 753400.209214909, + "2029": 737272.2905150946, + "2030": 720355.4325085876, + "2031": 704032.1902917678, + "2032": 687706.3996620578, + "2033": 672150.805173267, + "2034": 656083.2263141439, + "2035": 640224.041863947, + "2036": 624144.7074227817, + "2037": 608893.1139297344, + "2038": 593742.8815042241, + "2039": 579025.5504425822, + "2040": 564461.781809293, + "2041": 550137.3173670825, + "2042": 536212.1316799629, + "2043": 522787.42140173604, + "2044": 509756.399811615, + "2045": 496950.7072451102, + "2046": 484400.3492088323, + "2047": 472635.64220455004, + "2048": 460696.6566413234, + "2049": 449007.1689207364, + "2050": 437506.3459608934 + } + }, + "panel management": { + "stock": { + "2015": 23990.422110552765, + "2016": 23969.38693467337, + "2017": 23948.417085427136, + "2018": 23927.447236180906, + "2019": 23906.477386934675, + "2020": 23885.57286432161, + "2021": 23864.60301507538, + "2022": 23843.698492462314, + "2023": 23822.859296482413, + "2024": 23801.954773869347, + "2025": 23781.11557788945, + "2026": 23760.27638190955, + "2027": 23739.502512562816, + "2028": 23718.728643216084, + "2029": 23697.954773869347, + "2030": 23677.180904522615, + "2031": 23656.472361809047, + "2032": 23635.698492462314, + "2033": 23614.989949748746, + "2034": 23594.346733668342, + "2035": 23573.638190954774, + "2036": 23553.06030150754, + "2037": 23532.417085427136, + "2038": 23511.773869346736, + "2039": 23491.195979899498, + "2040": 23470.618090452263, + "2041": 23450.040201005027, + "2042": 23429.527638190957, + "2043": 23409.015075376887, + "2044": 23388.502512562816, + "2045": 23367.989949748746, + "2046": 23347.54271356784, + "2047": 23327.095477386938, + "2048": 23306.648241206032, + "2049": 23286.266331658295, + "2050": 23265.884422110554 + }, + "energy": { + "2015": 853207.6849347143, + "2016": 832871.8632982953, + "2017": 678200.7129701579, + "2018": 941413.5781061155, + "2019": 772524.8305263182, + "2020": 688971.6222203501, + "2021": 748943.727172429, + "2022": 861956.6171060826, + "2023": 876253.9484650319, + "2024": 728319.590554364, + "2025": 716473.0844691036, + "2026": 704608.530960672, + "2027": 691819.0470147126, + "2028": 677864.6906608666, + "2029": 663353.7488178245, + "2030": 648132.9663183287, + "2031": 633446.283993914, + "2032": 618757.3087591784, + "2033": 604761.31019531, + "2034": 590304.6585514799, + "2035": 576035.5078000235, + "2036": 561568.2791827775, + "2037": 547845.8026307427, + "2038": 534214.524737602, + "2039": 520972.74573962484, + "2040": 507869.1330796967, + "2041": 494980.8320953897, + "2042": 482451.77838297974, + "2043": 470373.0226716628, + "2044": 458648.4846225066, + "2045": 447126.68422463094, + "2046": 435834.61864794366, + "2047": 425249.4351337476, + "2048": 414507.4461395388, + "2049": 403989.94046223495, + "2050": 393642.1841135298 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 284596.53727144864, + "2016": 284346.99859353027, + "2017": 284098.23488045007, + "2018": 283849.4711673699, + "2019": 283600.7074542897, + "2020": 283352.7187060478, + "2021": 283103.95499296766, + "2022": 282855.96624472574, + "2023": 282608.75246132206, + "2024": 282360.76371308014, + "2025": 282113.5499296765, + "2026": 281866.33614627284, + "2027": 281619.89732770744, + "2028": 281373.45850914204, + "2029": 281127.01969057665, + "2030": 280880.58087201125, + "2031": 280634.9170182841, + "2032": 280388.4781997187, + "2033": 280142.8143459916, + "2034": 279897.92545710265, + "2035": 279652.26160337555, + "2036": 279408.1476793249, + "2037": 279163.258790436, + "2038": 278918.3699015471, + "2039": 278674.2559774965, + "2040": 278430.14205344586, + "2041": 278186.0281293952, + "2042": 277942.68917018286, + "2043": 277699.35021097044, + "2044": 277456.0112517581, + "2045": 277212.6722925457, + "2046": 276970.1082981716, + "2047": 276727.5443037975, + "2048": 276484.98030942335, + "2049": 276243.1912798875, + "2050": 276001.4022503516 + }, + "energy": { + "2015": 8488852.338312035, + "2016": 8286524.3587380815, + "2017": 6747648.67897567, + "2018": 9366442.655091994, + "2019": 7686111.283115363, + "2020": 6854812.104468301, + "2021": 7451494.896179096, + "2022": 8575898.42876812, + "2023": 8718147.422630997, + "2024": 7246298.373166854, + "2025": 7128433.470332106, + "2026": 7010389.00756946, + "2027": 6883142.0985020995, + "2028": 6744305.479170606, + "2029": 6599931.202226719, + "2030": 6448494.480086002, + "2031": 6302371.701549151, + "2032": 6156226.110070641, + "2033": 6016975.178282566, + "2034": 5873141.052925057, + "2035": 5731172.437474182, + "2036": 5587233.078224504, + "2037": 5450703.509605948, + "2038": 5315081.307344347, + "2039": 5183334.361559406, + "2040": 5052962.079484757, + "2041": 4924732.006222026, + "2042": 4800076.205786325, + "2043": 4679900.57273192, + "2044": 4563249.171213163, + "2045": 4448614.875277871, + "2046": 4336266.288916546, + "2047": 4230950.7116982965, + "2048": 4124075.023631107, + "2049": 4019432.7961424715, + "2050": 3916479.4622379476 + } + }, + "panel replacement": { + "stock": { + "2015": 8780.655414908579, + "2016": 8772.956399437411, + "2017": 8765.28129395218, + "2018": 8757.606188466947, + "2019": 8749.931082981715, + "2020": 8742.279887482418, + "2021": 8734.604781997186, + "2022": 8726.95358649789, + "2023": 8719.326300984529, + "2024": 8711.675105485232, + "2025": 8704.04781997187, + "2026": 8696.420534458508, + "2027": 8688.817158931082, + "2028": 8681.213783403657, + "2029": 8673.61040787623, + "2030": 8666.007032348803, + "2031": 8658.427566807313, + "2032": 8650.824191279888, + "2033": 8643.244725738396, + "2034": 8635.68917018284, + "2035": 8628.109704641349, + "2036": 8620.57805907173, + "2037": 8613.022503516173, + "2038": 8605.466947960618, + "2039": 8597.935302390997, + "2040": 8590.403656821378, + "2041": 8582.872011251757, + "2042": 8575.364275668073, + "2043": 8567.856540084387, + "2044": 8560.348804500703, + "2045": 8552.841068917018, + "2046": 8545.357243319268, + "2047": 8537.87341772152, + "2048": 8530.389592123769, + "2049": 8522.929676511954, + "2050": 8515.46976090014 + }, + "energy": { + "2015": 390658.62372831313, + "2016": 381347.45104065054, + "2017": 310528.09511526563, + "2018": 431045.49956113315, + "2019": 353716.32536625874, + "2020": 315459.7766487069, + "2021": 342919.2339371885, + "2022": 394664.50161890034, + "2023": 401210.8277834404, + "2024": 333476.05032660667, + "2025": 328051.8847395245, + "2026": 322619.4557698892, + "2027": 316763.5284444032, + "2028": 310374.2404146955, + "2029": 303730.1083123948, + "2030": 296760.9611184429, + "2031": 290036.36263521446, + "2032": 283310.71429600596, + "2033": 276902.3595270465, + "2034": 270283.0853050492, + "2035": 263749.662209168, + "2036": 257125.54510313342, + "2037": 250842.42799270543, + "2038": 244601.06805722852, + "2039": 238538.04817308387, + "2040": 232538.29057832176, + "2041": 226637.1178467249, + "2042": 220900.4338407871, + "2043": 215369.9280028156, + "2044": 210001.6079806113, + "2045": 204726.11554684257, + "2046": 199555.8119090172, + "2047": 194709.1687099655, + "2048": 189790.72890840255, + "2049": 184975.0733939253, + "2050": 180237.14108829867 + } + }, + "panel management": { + "stock": { + "2015": 73860.80731364276, + "2016": 73796.04500703234, + "2017": 73731.48382559775, + "2018": 73666.92264416315, + "2019": 73602.36146272856, + "2020": 73538.00140646976, + "2021": 73473.44022503516, + "2022": 73409.08016877637, + "2023": 73344.92123769339, + "2024": 73280.56118143459, + "2025": 73216.40225035162, + "2026": 73152.24331926863, + "2027": 73088.28551336146, + "2028": 73024.32770745429, + "2029": 72960.36990154712, + "2030": 72896.41209563994, + "2031": 72832.65541490857, + "2032": 72768.6976090014, + "2033": 72704.94092827004, + "2034": 72641.38537271449, + "2035": 72577.62869198312, + "2036": 72514.27426160338, + "2037": 72450.71870604782, + "2038": 72387.16315049227, + "2039": 72323.80872011252, + "2040": 72260.45428973276, + "2041": 72197.09985935302, + "2042": 72133.94655414908, + "2043": 72070.79324894515, + "2044": 72007.6399437412, + "2045": 71944.48663853727, + "2046": 71881.53445850914, + "2047": 71818.58227848102, + "2048": 71755.63009845288, + "2049": 71692.87904360057, + "2050": 71630.12798874824 + }, + "energy": { + "2015": 2655802.037959651, + "2016": 2592502.190221268, + "2017": 2111053.225909065, + "2018": 2930362.845346874, + "2019": 2404658.391518379, + "2020": 2144580.118882993, + "2021": 2331256.869883716, + "2022": 2683035.0696129804, + "2023": 2727538.749585562, + "2024": 2267059.5765065397, + "2025": 2230184.6449283706, + "2026": 2193253.5366606507, + "2027": 2153443.373053498, + "2028": 2110007.280414699, + "2029": 2064838.6894608869, + "2030": 2017460.5587955562, + "2031": 1971744.9358156351, + "2032": 1926022.1756333532, + "2033": 1882456.4621903878, + "2034": 1837456.861769894, + "2035": 1793040.9003166503, + "2036": 1748008.376672363, + "2037": 1705294.0624013464, + "2038": 1662863.6245984246, + "2039": 1621645.5902675104, + "2040": 1580857.6299369212, + "2041": 1540739.875931249, + "2042": 1501740.3603728882, + "2043": 1464142.4992652647, + "2044": 1427647.2208062257, + "2045": 1391783.0091752862, + "2046": 1356633.8991744372, + "2047": 1323685.119591738, + "2048": 1290248.2474604906, + "2049": 1257510.1304636037, + "2050": 1225300.3966737539 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 283639.10569105693, + "2016": 283390.40650406503, + "2017": 283142.47967479675, + "2018": 282894.55284552847, + "2019": 282646.6260162602, + "2020": 282399.47154471546, + "2021": 282151.5447154472, + "2022": 281904.39024390245, + "2023": 281658.0081300813, + "2024": 281410.85365853657, + "2025": 281164.47154471546, + "2026": 280918.0894308943, + "2027": 280672.47967479675, + "2028": 280426.8699186992, + "2029": 280181.2601626016, + "2030": 279935.65040650405, + "2031": 279690.81300813006, + "2032": 279445.2032520325, + "2033": 279200.3658536585, + "2034": 278956.3008130081, + "2035": 278711.4634146341, + "2036": 278468.1707317073, + "2037": 278224.10569105693, + "2038": 277980.0406504065, + "2039": 277736.7479674797, + "2040": 277493.4552845528, + "2041": 277250.162601626, + "2042": 277007.64227642276, + "2043": 276765.1219512195, + "2044": 276522.60162601626, + "2045": 276280.081300813, + "2046": 276038.3333333333, + "2047": 275796.5853658537, + "2048": 275554.837398374, + "2049": 275313.86178861785, + "2050": 275072.8861788618 + }, + "energy": { + "2015": 8550011.468340717, + "2016": 8346225.788394788, + "2017": 6796263.062463391, + "2018": 9433924.50792899, + "2019": 7741486.952363067, + "2020": 6904198.561919947, + "2021": 7505180.2386849, + "2022": 8637684.694592375, + "2023": 8780958.541328808, + "2024": 7298505.348476223, + "2025": 7179791.271379631, + "2026": 7060896.340690399, + "2027": 6932732.663378375, + "2028": 6792895.776105346, + "2029": 6647481.334387176, + "2030": 6494953.565092919, + "2031": 6347778.024456256, + "2032": 6200579.506518887, + "2033": 6060325.321816941, + "2034": 5915454.923283186, + "2035": 5772463.47498444, + "2036": 5627487.084386147, + "2037": 5489973.869297241, + "2038": 5353374.5578137655, + "2039": 5220678.422637017, + "2040": 5089366.855128512, + "2041": 4960212.930276459, + "2042": 4834659.029602488, + "2043": 4713617.574305531, + "2044": 4596125.741365754, + "2045": 4480665.5465301825, + "2046": 4367507.528984525, + "2047": 4261433.190885012, + "2048": 4153787.5018986287, + "2049": 4048391.364771515, + "2050": 3944696.2890997636 + } + }, + "panel replacement": { + "stock": { + "2015": 13435.536585365853, + "2016": 13423.756097560974, + "2017": 13412.01219512195, + "2018": 13400.268292682926, + "2019": 13388.524390243902, + "2020": 13376.81707317073, + "2021": 13365.073170731706, + "2022": 13353.365853658535, + "2023": 13341.69512195122, + "2024": 13329.987804878048, + "2025": 13318.31707317073, + "2026": 13306.646341463415, + "2027": 13295.01219512195, + "2028": 13283.378048780487, + "2029": 13271.743902439024, + "2030": 13260.10975609756, + "2031": 13248.51219512195, + "2032": 13236.878048780487, + "2033": 13225.280487804877, + "2034": 13213.71951219512, + "2035": 13202.121951219511, + "2036": 13190.59756097561, + "2037": 13179.036585365853, + "2038": 13167.475609756097, + "2039": 13155.951219512195, + "2040": 13144.426829268292, + "2041": 13132.90243902439, + "2042": 13121.41463414634, + "2043": 13109.926829268292, + "2044": 13098.439024390244, + "2045": 13086.951219512195, + "2046": 13075.5, + "2047": 13064.048780487805, + "2048": 13052.59756097561, + "2049": 13041.182926829268, + "2050": 13029.768292682926 + }, + "energy": { + "2015": 522245.66378388985, + "2016": 509798.17314752145, + "2017": 415124.4623996901, + "2018": 576236.2056441335, + "2019": 472859.94961311796, + "2020": 421717.3011073643, + "2021": 458426.03253611614, + "2022": 527600.8568628014, + "2023": 536352.207135114, + "2024": 445802.06523219397, + "2025": 438550.85718137794, + "2026": 431288.60236122296, + "2027": 423460.2006124483, + "2028": 414918.7842312199, + "2029": 406036.68367263343, + "2030": 396720.0919445976, + "2031": 387730.4212058911, + "2032": 378739.3469841949, + "2033": 370172.4415409263, + "2034": 361323.57183764625, + "2035": 352589.4708240144, + "2036": 343734.1269895234, + "2037": 335334.6434848423, + "2038": 326990.9823842386, + "2039": 318885.73229731835, + "2040": 310865.05337894364, + "2041": 302976.16604067385, + "2042": 295307.17279535136, + "2043": 287913.8054997639, + "2044": 280737.2536892753, + "2045": 273684.79693927016, + "2046": 266772.96013011213, + "2047": 260293.80354461021, + "2048": 253718.66683206515, + "2049": 247280.93563158417, + "2050": 240947.1074459918 + } + }, + "panel management": { + "stock": { + "2015": 70163.35772357724, + "2016": 70101.83739837399, + "2017": 70040.5081300813, + "2018": 69979.17886178862, + "2019": 69917.84959349594, + "2020": 69856.71138211382, + "2021": 69795.38211382115, + "2022": 69734.24390243903, + "2023": 69673.29674796748, + "2024": 69612.15853658537, + "2025": 69551.21138211382, + "2026": 69490.26422764228, + "2027": 69429.5081300813, + "2028": 69368.75203252034, + "2029": 69307.99593495936, + "2030": 69247.23983739837, + "2031": 69186.67479674798, + "2032": 69125.918699187, + "2033": 69065.3536585366, + "2034": 69004.97967479675, + "2035": 68944.41463414635, + "2036": 68884.23170731707, + "2037": 68823.85772357724, + "2038": 68763.48373983741, + "2039": 68703.30081300813, + "2040": 68643.11788617886, + "2041": 68582.9349593496, + "2042": 68522.9430894309, + "2043": 68462.9512195122, + "2044": 68402.9593495935, + "2045": 68342.9674796748, + "2046": 68283.16666666667, + "2047": 68223.36585365854, + "2048": 68163.56504065041, + "2049": 68103.95528455285, + "2050": 68044.34552845529 + }, + "energy": { + "2015": 2463055.8678753925, + "2016": 2404350.038457691, + "2017": 1957842.4751369196, + "2018": 2717690.286426877, + "2019": 2230139.098023815, + "2020": 1988936.1369726886, + "2021": 2162064.7287789844, + "2022": 2488312.448544824, + "2023": 2529586.2515360774, + "2024": 2102526.5862915833, + "2025": 2068327.8714389915, + "2026": 2034077.0569483787, + "2027": 1997156.1360091777, + "2028": 1956872.4396634342, + "2029": 1914981.9819401915, + "2030": 1871042.342962483, + "2031": 1828644.5543378533, + "2032": 1786240.1464969178, + "2033": 1745836.2366421334, + "2034": 1704102.504879168, + "2035": 1662910.054191546, + "2036": 1621145.7886243304, + "2037": 1581531.487217917, + "2038": 1542180.4598019961, + "2039": 1503953.8450656647, + "2040": 1466126.091492545, + "2041": 1428919.903682867, + "2042": 1392750.797602161, + "2043": 1357881.620194706, + "2044": 1324035.0049449708, + "2045": 1290773.656530548, + "2046": 1258175.5108853625, + "2047": 1227618.0055703775, + "2048": 1196607.8312693064, + "2049": 1166245.6995969012, + "2050": 1136373.6034542446 + } + } } } } @@ -478562,12 +489790,12 @@ "2018": 2011662.6691052222, "2019": 1624426.5293113745, "2020": 1357844.9636564457, - "2021": 1175067.1552591377, + "2021": 1175067.1552591375, "2022": 962348.6514747073, "2023": 599320.5762543052, "2024": 319371.7185753051, - "2025": 134344.9761364444, - "2026": 32236.32664970937, + "2025": 134344.97613644437, + "2026": 32236.326649709372, "2027": 0.0, "2028": 0.0, "2029": 0.0, @@ -478638,14 +489866,14 @@ "2016": 628895.7326752427, "2017": 592798.0923101746, "2018": 572871.2468688721, - "2019": 576191.9428188085, + "2019": 576191.9428188086, "2020": 549640.3858155543, - "2021": 543610.5767534918, + "2021": 543610.5767534915, "2022": 540314.8417474893, "2023": 570563.2402660957, "2024": 591455.1290418167, - "2025": 602095.7805935566, - "2026": 585413.902610316, + "2025": 602095.7805935565, + "2026": 585413.9026103162, "2027": 564427.1708932495, "2028": 541933.067709192, "2029": 519619.6639660391, @@ -478716,14 +489944,14 @@ "2016": 188554.866396559, "2017": 260354.0497607908, "2018": 370897.0840259058, - "2019": 517680.527869817, + "2019": 517680.52786981704, "2020": 679587.6505279999, - "2021": 811255.2679873707, + "2021": 811255.2679873706, "2022": 957063.5067778033, "2023": 1177914.1834795992, "2024": 1370773.1523828781, - "2025": 1516308.2432699993, - "2026": 1632776.7707399745, + "2025": 1516308.243269999, + "2026": 1632776.7707399747, "2027": 1711472.8291067507, "2028": 1771740.9322908078, "2029": 1829289.3360339608, @@ -478792,11 +490020,11 @@ "energy": { "2015": 1218350.0657568104, "2016": 1282837.5996230452, - "2017": 1329416.6782819284, + "2017": 1329416.6782819286, "2018": 1281771.8022062308, "2019": 1234371.0191105495, "2020": 1268249.0843827198, - "2021": 1007028.2512038284, + "2021": 1007028.2512038283, "2022": 611759.0516196168, "2023": 222200.2657551226, "2024": 37218.808031764085, @@ -478870,11 +490098,11 @@ "energy": { "2015": 96452.72502763427, "2016": 88687.48030804376, - "2017": 81020.95433266228, + "2017": 81020.9543326623, "2018": 76499.4284399557, "2019": 71357.22590807057, "2020": 63163.70434291339, - "2021": 61085.75847404335, + "2021": 61085.75847404334, "2022": 62093.351194746116, "2023": 64133.705128574125, "2024": 57303.51360878309, @@ -478946,9 +490174,9 @@ "2050": 0.0 }, "energy": { - "2015": 382910.0403610892, + "2015": 382910.04036108917, "2016": 354300.3408574106, - "2017": 306551.54387352476, + "2017": 306551.5438735248, "2018": 319355.10293403454, "2019": 295859.4102843522, "2020": 238398.67355374128, @@ -479024,9 +490252,9 @@ "2050": 30430276.0 }, "energy": { - "2015": 64647.168854466116, + "2015": 64647.16885446611, "2016": 70750.57921150023, - "2017": 83322.82351188464, + "2017": 83322.82351188465, "2018": 109402.6664197787, "2019": 139055.34469702767, "2020": 156675.5377206254, @@ -479103,13 +490331,13 @@ }, "energy": { "2015": 1328404.9855856649, - "2016": 1504617.1134940593, + "2016": 1504617.1134940598, "2017": 1240180.4812109566, "2018": 643434.0567927108, - "2019": 261551.3162507889, + "2019": 261551.31625078883, "2020": 148083.5628570328, "2021": 71996.65210739135, - "2022": 28442.49805867573, + "2022": 28442.498058675723, "2023": 0.0, "2024": 0.0, "2025": 0.0, @@ -479181,13 +490409,13 @@ }, "energy": { "2015": 165841.24309047655, - "2016": 206292.23770259213, + "2016": 206292.23770259216, "2017": 224188.7179688781, "2018": 248220.2387094499, "2019": 255542.63339856148, "2020": 247782.2172206055, "2021": 216991.89419956005, - "2022": 180300.4993956948, + "2022": 180300.49939569476, "2023": 148282.04930472083, "2024": 114603.02960724352, "2025": 78724.13084120421, @@ -479259,13 +490487,13 @@ }, "energy": { "2015": 0.0, - "2016": 110.07591645776552, + "2016": 110.07591645776553, "2017": 202.75118003300145, "2018": 275.1875152461483, - "2019": 319.58929365244666, + "2019": 319.5892936524466, "2020": 487.15405250929547, "2021": 558.5263973743873, - "2022": 574.7440597126707, + "2022": 574.7440597126706, "2023": 624.8217488295325, "2024": 675.2373097923455, "2025": 736.7444722526764, @@ -479337,7 +490565,7 @@ }, "energy": { "2015": 23613.771323858666, - "2016": 30163.572886890674, + "2016": 30163.57288689068, "2017": 95969.04964013235, "2018": 267910.5169825932, "2019": 407239.4610569972, @@ -482136,237 +493364,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 581152.0, - "2016": 580926.0, - "2017": 580573.0, - "2018": 580299.0, - "2019": 580130.0, - "2020": 579932.0, - "2021": 580043.0, - "2022": 585519.0, - "2023": 589927.0, - "2024": 593813.0, - "2025": 597666.0, - "2026": 601546.0, - "2027": 605475.0, - "2028": 609426.0, - "2029": 613315.0, - "2030": 617073.0, - "2031": 620763.0, - "2032": 624450.0, - "2033": 628044.0, - "2034": 631505.0, - "2035": 634920.0, - "2036": 638380.0, - "2037": 641884.0, - "2038": 645451.0, - "2039": 649055.0, - "2040": 652725.0, - "2041": 656365.0, - "2042": 659956.0, - "2043": 663513.0, - "2044": 667027.0, - "2045": 670510.0, - "2046": 673963.0, - "2047": 677464.0, - "2048": 680959.0, - "2049": 684471.0, - "2050": 688007.0 - }, - "energy": { - "2015": 8938118, - "2016": 8760867, - "2017": 7162596, - "2018": 9976121, - "2019": 8213252, - "2020": 7344229, - "2021": 8002735, - "2022": 9262779, - "2023": 9426964, - "2024": 7865918, - "2025": 7764553, - "2026": 7659232, - "2027": 7543223, - "2028": 7413725, - "2029": 7277064, - "2030": 7131131, - "2031": 6990249, - "2032": 6849524, - "2033": 6750433, - "2034": 6627951, - "2035": 6507871, - "2036": 6386428, - "2037": 6274086, - "2038": 6163173, - "2039": 6056806, - "2040": 5952429, - "2041": 5849780, - "2042": 5748924, - "2043": 5650604, - "2044": 5553662, - "2045": 5456342, - "2046": 5359030, - "2047": 5268255, - "2048": 5173023, - "2049": 5078391, - "2050": 4983866 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 511063.3165829146, + "2016": 510864.57286432164, + "2017": 510554.1457286432, + "2018": 510313.19095477386, + "2019": 510164.57286432164, + "2020": 509990.4522613066, + "2021": 510088.06532663316, + "2022": 514903.64321608044, + "2023": 518780.02512562816, + "2024": 522197.36180904525, + "2025": 525585.6783919599, + "2026": 528997.7386934673, + "2027": 532452.8894472362, + "2028": 535927.3869346734, + "2029": 539347.3618090452, + "2030": 542652.135678392, + "2031": 545897.1105527638, + "2032": 549139.4472361809, + "2033": 552300.0, + "2034": 555343.5929648242, + "2035": 558346.7336683418, + "2036": 561389.4472361809, + "2037": 564470.8542713568, + "2038": 567607.6633165829, + "2039": 570777.0100502513, + "2040": 574004.3969849247, + "2041": 577205.4020100503, + "2042": 580363.3165829146, + "2043": 583491.3316582915, + "2044": 586581.5326633166, + "2045": 589644.4723618091, + "2046": 592681.0301507538, + "2047": 595759.7989949749, + "2048": 598833.2914572865, + "2049": 601921.7336683418, + "2050": 605031.2814070352 + }, + "energy": { + "2015": 7542236.769757453, + "2016": 7392667.362676872, + "2017": 6044001.088161698, + "2018": 8418133.059526568, + "2019": 6930574.337202076, + "2020": 6197268.150780625, + "2021": 6752934.138442222, + "2022": 7816194.90411037, + "2023": 7954738.8508386, + "2024": 6637484.084177118, + "2025": 6551949.43021904, + "2026": 6463076.591571393, + "2027": 6365184.916229583, + "2028": 6255910.841171495, + "2029": 6140592.4241186185, + "2030": 6017450.031221029, + "2031": 5898569.814983453, + "2032": 5779822.079786388, + "2033": 5696206.291345014, + "2034": 5592852.515524038, + "2035": 5491525.615240055, + "2036": 5389048.577005646, + "2037": 5294251.219979471, + "2038": 5200659.693570431, + "2039": 5110904.210538233, + "2040": 5022827.94579022, + "2041": 4936209.816316115, + "2042": 4851104.670954344, + "2043": 4768139.474119557, + "2044": 4686337.072659448, + "2045": 4604215.704108172, + "2046": 4522101.086183163, + "2047": 4445502.573747466, + "2048": 4365143.11865216, + "2049": 4285289.960526962, + "2050": 4205527.092028098 + } + }, + "panel replacement": { + "stock": { + "2015": 32123.979899497488, + "2016": 32111.487437185933, + "2017": 32091.974874371863, + "2018": 32076.829145728647, + "2019": 32067.487437185933, + "2020": 32056.54271356784, + "2021": 32062.678391959802, + "2022": 32365.371859296483, + "2023": 32609.03015075377, + "2024": 32823.83417085427, + "2025": 33036.814070351764, + "2026": 33251.28643216081, + "2027": 33468.46733668342, + "2028": 33686.864321608045, + "2029": 33901.83417085427, + "2030": 34109.562814070356, + "2031": 34313.53266331658, + "2032": 34517.33668341709, + "2033": 34716.0, + "2034": 34907.31155778895, + "2035": 35096.080402010055, + "2036": 35287.33668341709, + "2037": 35481.02512562814, + "2038": 35678.1959798995, + "2039": 35877.41206030151, + "2040": 36080.27638190955, + "2041": 36281.4824120603, + "2042": 36479.97989949749, + "2043": 36676.597989949754, + "2044": 36870.839195979905, + "2045": 37063.366834170854, + "2046": 37254.236180904525, + "2047": 37447.75879396985, + "2048": 37640.94974874372, + "2049": 37835.080402010055, + "2050": 38030.537688442215 + }, + "energy": { + "2015": 734774.6814689409, + "2016": 720203.432010716, + "2017": 588814.579802002, + "2018": 820105.6564783115, + "2019": 675185.7183049208, + "2020": 603746.0597532901, + "2021": 657879.7751948838, + "2022": 761464.045254515, + "2023": 774961.1797829446, + "2024": 646632.4782141843, + "2025": 638299.5790974912, + "2026": 629641.4696132585, + "2027": 620104.7331299708, + "2028": 609459.1082119663, + "2029": 598224.6355025853, + "2030": 586227.9407184253, + "2031": 574646.4728216368, + "2032": 563077.9114030343, + "2033": 554931.9507028691, + "2034": 544863.0891667294, + "2035": 534991.6885261481, + "2036": 525008.2399252645, + "2037": 515772.95602483, + "2038": 506655.14573794807, + "2039": 497911.04787038726, + "2040": 489330.5416690053, + "2041": 480892.08893453644, + "2042": 472601.03311336343, + "2043": 464518.45390798413, + "2044": 456549.15576591867, + "2045": 448548.78342796594, + "2046": 440549.0687449526, + "2047": 433086.7403543067, + "2048": 425258.01595554064, + "2049": 417478.6156772305, + "2050": 409708.011533735 + } + }, + "panel management": { + "stock": { + "2015": 37964.70351758794, + "2016": 37949.93969849247, + "2017": 37926.87939698493, + "2018": 37908.97989949749, + "2019": 37897.93969849247, + "2020": 37885.00502512563, + "2021": 37892.25628140704, + "2022": 38249.98492462312, + "2023": 38537.94472361809, + "2024": 38791.804020100506, + "2025": 39043.50753768845, + "2026": 39296.97487437186, + "2027": 39553.6432160804, + "2028": 39811.7487437186, + "2029": 40065.804020100506, + "2030": 40311.30150753769, + "2031": 40552.356783919604, + "2032": 40793.21608040202, + "2033": 41028.0, + "2034": 41254.09547738694, + "2035": 41477.18592964824, + "2036": 41703.21608040202, + "2037": 41932.12060301508, + "2038": 42165.140703517594, + "2039": 42400.57788944724, + "2040": 42640.32663316583, + "2041": 42878.11557788945, + "2042": 43112.70351758794, + "2043": 43345.0703517588, + "2044": 43574.62814070352, + "2045": 43802.1608040201, + "2046": 44027.73366834171, + "2047": 44256.44221105528, + "2048": 44484.75879396985, + "2049": 44714.18592964824, + "2050": 44945.18090452262 + }, + "energy": { + "2015": 661106.5487736049, + "2016": 647996.2053124121, + "2017": 529780.3320362997, + "2018": 737882.2839951189, + "2019": 607491.9444930027, + "2020": 543214.7894660849, + "2021": 591921.0863628938, + "2022": 685120.050635114, + "2023": 697263.9693784551, + "2024": 581801.4376086976, + "2025": 574303.9906834683, + "2026": 566513.9388153474, + "2027": 557933.3506404456, + "2028": 548355.0506165385, + "2029": 538246.9403787962, + "2030": 527453.0280605454, + "2031": 517032.7121949098, + "2032": 506624.0088105771, + "2033": 499294.75795211614, + "2034": 490235.3953092322, + "2035": 481353.69623379654, + "2036": 472371.1830690886, + "2037": 464061.8239956993, + "2038": 455858.16069162043, + "2039": 447990.7415913801, + "2040": 440270.5125407743, + "2041": 432678.09474934865, + "2042": 425218.29593229224, + "2043": 417946.0719724585, + "2044": 410775.7715746331, + "2045": 403577.51246386196, + "2046": 396379.84507188335, + "2047": 389665.6858982269, + "2048": 382621.8653922985, + "2049": 375622.4237958076, + "2050": 368630.89643816644 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 450372.36568213784, + "2016": 450197.223628692, + "2017": 449923.66104078764, + "2018": 449711.3206751055, + "2019": 449580.35161744023, + "2020": 449426.9085794655, + "2021": 449512.92967651197, + "2022": 453756.6371308017, + "2023": 457172.682137834, + "2024": 460184.19549929677, + "2025": 463170.135021097, + "2026": 466176.99859353027, + "2027": 469221.83544303797, + "2028": 472283.7215189873, + "2029": 475297.5597749649, + "2030": 478209.8776371308, + "2031": 481069.49789029534, + "2032": 483926.79324894515, + "2033": 486712.0168776371, + "2034": 489394.1701828411, + "2035": 492040.67510548525, + "2036": 494722.0534458509, + "2037": 497437.53023909987, + "2038": 500201.8298171589, + "2039": 502994.8030942335, + "2040": 505838.9240506329, + "2041": 508659.79606188467, + "2042": 511442.6947960619, + "2043": 514199.2447257384, + "2044": 516922.4711673699, + "2045": 519621.67369901546, + "2046": 522297.6272855134, + "2047": 525010.7791842476, + "2048": 527719.2812939521, + "2049": 530440.9578059072, + "2050": 533181.2334739803 + }, + "energy": { + "2015": 6577573.047598179, + "2016": 6447133.798501242, + "2017": 5270964.021781155, + "2018": 7341440.850207862, + "2019": 6044143.184094442, + "2020": 5404627.9905667985, + "2021": 5889223.440893331, + "2022": 6816491.513790534, + "2023": 6937315.475928862, + "2024": 5788539.626733209, + "2025": 5713944.987014893, + "2026": 5636439.121580348, + "2027": 5551067.942582844, + "2028": 5455770.190358285, + "2029": 5355201.176807802, + "2030": 5247808.885997237, + "2031": 5144133.632874407, + "2032": 5040573.91626256, + "2033": 4967652.716200136, + "2034": 4877518.047803956, + "2035": 4789151.01443568, + "2036": 4699780.94753575, + "2037": 4617108.318766106, + "2038": 4535487.293016809, + "2039": 4457211.674776607, + "2040": 4380400.500210647, + "2041": 4304860.963166841, + "2042": 4230640.89723254, + "2043": 4158287.077106217, + "2044": 4086947.3290317045, + "2045": 4015329.410249221, + "2046": 3943717.378677488, + "2047": 3876915.9341904353, + "2048": 3806834.577413889, + "2049": 3737194.761443647, + "2050": 3667633.6869171956 + } + }, + "panel replacement": { + "stock": { + "2015": 13895.336146272854, + "2016": 13889.932489451476, + "2017": 13881.492264416314, + "2018": 13874.940928270042, + "2019": 13870.900140646974, + "2020": 13866.165963431786, + "2021": 13868.819971870604, + "2022": 13999.75105485232, + "2023": 14105.146272855132, + "2024": 14198.060478199717, + "2025": 14290.185654008437, + "2026": 14382.956399437411, + "2027": 14476.898734177214, + "2028": 14571.367088607594, + "2029": 14664.353023909985, + "2030": 14754.206751054851, + "2031": 14842.434599156117, + "2032": 14930.590717299578, + "2033": 15016.523206751053, + "2034": 15099.275668073135, + "2035": 15180.928270042194, + "2036": 15263.65682137834, + "2037": 15347.437412095638, + "2038": 15432.724331926862, + "2039": 15518.895921237692, + "2040": 15606.645569620252, + "2041": 15693.677918424753, + "2042": 15779.538677918423, + "2043": 15864.586497890294, + "2044": 15948.606188466947, + "2045": 16031.884669479605, + "2046": 16114.445850914204, + "2047": 16198.154711673698, + "2048": 16281.72011251758, + "2049": 16365.691983122362, + "2050": 16450.23769338959 + }, + "energy": { + "2015": 302701.1817192358, + "2016": 296698.3422891772, + "2017": 242570.78205696895, + "2018": 337854.5254911698, + "2019": 278152.63640040066, + "2020": 248722.02370976543, + "2021": 271023.19990471017, + "2022": 313696.255666363, + "2023": 319256.597733963, + "2024": 266389.71133594424, + "2025": 262956.8516125696, + "2026": 259390.01671960313, + "2027": 255461.21857774968, + "2028": 251075.59761925734, + "2029": 246447.39219671398, + "2030": 241505.17823714964, + "2031": 236734.02306970058, + "2032": 231968.184914796, + "2033": 228612.3372075112, + "2034": 224464.32236374484, + "2035": 220397.65442527662, + "2036": 216284.82669000514, + "2037": 212480.21635070303, + "2038": 208724.00098545212, + "2039": 205121.7419197372, + "2040": 201586.8768346814, + "2041": 198110.53275393668, + "2042": 194694.91098842907, + "2043": 191365.17421535947, + "2044": 188082.1052339222, + "2045": 184786.2347827919, + "2046": 181490.63526223708, + "2047": 178416.41988819934, + "2048": 175191.26231727822, + "2049": 171986.42453952067, + "2050": 168785.2104582106 + } + }, + "panel management": { + "stock": { + "2015": 116884.29817158931, + "2016": 116838.84388185653, + "2017": 116767.84669479606, + "2018": 116712.73839662447, + "2019": 116678.74824191279, + "2020": 116638.92545710267, + "2021": 116661.25035161743, + "2022": 117762.61181434599, + "2023": 118649.17158931083, + "2024": 119430.74402250351, + "2025": 120205.67932489452, + "2026": 120986.04500703234, + "2027": 121776.2658227848, + "2028": 122570.91139240506, + "2029": 123353.08720112518, + "2030": 124108.91561181434, + "2031": 124851.06751054851, + "2032": 125592.61603375527, + "2033": 126315.4599156118, + "2034": 127011.55414908579, + "2035": 127698.39662447257, + "2036": 128394.28973277075, + "2037": 129099.0323488045, + "2038": 129816.4458509142, + "2039": 130541.30098452883, + "2040": 131279.43037974683, + "2041": 132011.5260196906, + "2042": 132733.7665260197, + "2043": 133449.1687763713, + "2044": 134155.92264416316, + "2045": 134856.44163150492, + "2046": 135550.92686357244, + "2047": 136255.06610407875, + "2048": 136957.99859353024, + "2049": 137664.35021097047, + "2050": 138375.5288326301 + }, + "energy": { + "2015": 2057843.770682585, + "2016": 2017034.8592095815, + "2017": 1649061.1961618767, + "2018": 2296825.6243009684, + "2019": 1890956.179505158, + "2020": 1690878.9857234366, + "2021": 1842488.359201959, + "2022": 2132591.2305431035, + "2023": 2170391.9263371755, + "2024": 1810988.661930847, + "2025": 1787651.161372537, + "2026": 1763402.861700049, + "2027": 1736693.8388394068, + "2028": 1706879.212022458, + "2029": 1675415.430995484, + "2030": 1641816.9357656136, + "2031": 1609381.344055893, + "2032": 1576981.898822645, + "2033": 1554167.9465923538, + "2034": 1525968.6298322992, + "2035": 1498322.3311390434, + "2036": 1470362.2257742446, + "2037": 1444497.464883191, + "2038": 1418961.705997739, + "2039": 1394472.5833036557, + "2040": 1370441.6229546722, + "2041": 1346808.5040792224, + "2042": 1323588.191779031, + "2043": 1300951.748678424, + "2044": 1278632.5657343734, + "2045": 1256226.3549679874, + "2046": 1233821.986060275, + "2047": 1212922.6459213654, + "2048": 1190997.1602688327, + "2049": 1169209.8140168325, + "2050": 1147447.1026245942 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 448857.23577235773, + "2016": 448682.68292682926, + "2017": 448410.0406504065, + "2018": 448198.4146341463, + "2019": 448067.8861788618, + "2020": 447914.9593495935, + "2021": 448000.69105691055, + "2022": 452230.1219512195, + "2023": 455634.674796748, + "2024": 458636.0569105691, + "2025": 461611.9512195122, + "2026": 464608.69918699184, + "2027": 467643.2926829268, + "2028": 470694.8780487805, + "2029": 473698.57723577233, + "2030": 476601.0975609756, + "2031": 479451.0975609756, + "2032": 482298.78048780485, + "2033": 485074.6341463415, + "2034": 487747.76422764227, + "2035": 490385.3658536585, + "2036": 493057.72357723577, + "2037": 495764.06504065037, + "2038": 498519.06504065037, + "2039": 501302.64227642276, + "2040": 504137.1951219512, + "2041": 506948.57723577233, + "2042": 509722.1138211382, + "2043": 512469.39024390245, + "2044": 515183.4552845528, + "2045": 517873.57723577233, + "2046": 520540.52845528454, + "2047": 523244.55284552847, + "2048": 525943.9430894309, + "2049": 528656.4634146341, + "2050": 531387.5203252032 + }, + "energy": { + "2015": 6624962.097290521, + "2016": 6493583.0802863985, + "2017": 5308939.423064753, + "2018": 7394333.292868141, + "2019": 6087689.063345948, + "2020": 5443566.392703907, + "2021": 5931653.1790764285, + "2022": 6865601.885159559, + "2023": 6987296.340518466, + "2024": 5830243.974223126, + "2025": 5755111.906936494, + "2026": 5677047.639598701, + "2027": 5591061.391940685, + "2028": 5495077.053663328, + "2029": 5393783.476516795, + "2030": 5285617.462849948, + "2031": 5181195.266791394, + "2032": 5076889.43964286, + "2033": 5003442.868543371, + "2034": 4912658.812257659, + "2035": 4823655.126174901, + "2036": 4733641.180064405, + "2037": 4650372.924718726, + "2038": 4568163.848815188, + "2039": 4489324.282879439, + "2040": 4411959.711408253, + "2041": 4335875.939150517, + "2042": 4261121.144317384, + "2043": 4188246.0409225076, + "2044": 4116392.3156040977, + "2045": 4044258.415457745, + "2046": 3972130.4449373814, + "2047": 3904847.7200526185, + "2048": 3834261.452289184, + "2049": 3764119.9064748646, + "2050": 3694057.6694081365 + } + }, + "panel replacement": { + "stock": { + "2015": 21261.658536585364, + "2016": 21253.39024390244, + "2017": 21240.475609756097, + "2018": 21230.451219512193, + "2019": 21224.268292682926, + "2020": 21217.0243902439, + "2021": 21221.085365853658, + "2022": 21421.42682926829, + "2023": 21582.69512195122, + "2024": 21724.865853658535, + "2025": 21865.82926829268, + "2026": 22007.780487804877, + "2027": 22151.5243902439, + "2028": 22296.073170731706, + "2029": 22438.353658536584, + "2030": 22575.841463414632, + "2031": 22710.841463414632, + "2032": 22845.73170731707, + "2033": 22977.21951219512, + "2034": 23103.841463414632, + "2035": 23228.780487804877, + "2036": 23355.365853658535, + "2037": 23483.560975609755, + "2038": 23614.060975609755, + "2039": 23745.91463414634, + "2040": 23880.182926829268, + "2041": 24013.353658536584, + "2042": 24144.73170731707, + "2043": 24274.865853658535, + "2044": 24403.42682926829, + "2045": 24530.853658536584, + "2046": 24657.182926829268, + "2047": 24785.268292682926, + "2048": 24913.13414634146, + "2049": 25041.62195121951, + "2050": 25170.98780487805 + }, + "energy": { + "2015": 404661.17979535833, + "2016": 396636.3809753039, + "2017": 324276.8273765813, + "2018": 451655.3589515432, + "2019": 371843.85396082106, + "2020": 332500.015308288, + "2021": 362312.9820717971, + "2022": 419359.7666000459, + "2023": 426793.01997673, + "2024": 356118.7778068655, + "2025": 351529.61479850556, + "2026": 346761.34925119154, + "2027": 341509.1989879169, + "2028": 335646.3525295082, + "2029": 329459.2109531704, + "2030": 322852.29214195354, + "2031": 316474.0505107813, + "2032": 310102.91684184765, + "2033": 305616.70610183483, + "2034": 300071.499535565, + "2035": 294635.0402641807, + "2036": 289136.8730148909, + "2037": 284050.7412072139, + "2038": 279029.30543800135, + "2039": 274213.68365819345, + "2040": 269488.15643160057, + "2041": 264840.86206327676, + "2042": 260274.74334013608, + "2043": 255823.43858028846, + "2044": 251434.52090301886, + "2045": 247028.4897880029, + "2046": 242622.8208621456, + "2047": 238513.10575255277, + "2048": 234201.6060079453, + "2049": 229917.27045023677, + "2050": 225637.77917252528 + } + }, + "panel management": { + "stock": { + "2015": 111033.10569105692, + "2016": 110989.9268292683, + "2017": 110922.48373983741, + "2018": 110870.13414634147, + "2019": 110837.84552845529, + "2020": 110800.0162601626, + "2021": 110821.22357723578, + "2022": 111867.45121951221, + "2023": 112709.63008130083, + "2024": 113452.07723577236, + "2025": 114188.21951219512, + "2026": 114929.52032520327, + "2027": 115680.18292682928, + "2028": 116435.0487804878, + "2029": 117178.06910569106, + "2030": 117896.06097560977, + "2031": 118601.06097560977, + "2032": 119305.48780487805, + "2033": 119992.14634146342, + "2034": 120653.3943089431, + "2035": 121305.8536585366, + "2036": 121966.9105691057, + "2037": 122636.37398373985, + "2038": 123317.87398373985, + "2039": 124006.4430894309, + "2040": 124707.62195121952, + "2041": 125403.06910569106, + "2042": 126089.15447154472, + "2043": 126768.74390243903, + "2044": 127440.11788617886, + "2045": 128105.56910569106, + "2046": 128765.28861788618, + "2047": 129434.17886178862, + "2048": 130101.92276422765, + "2049": 130772.91463414635, + "2050": 131448.4918699187 + }, + "energy": { + "2015": 1908494.7229141218, + "2016": 1870647.5387382975, + "2017": 1529379.749558665, + "2018": 2130132.3481803164, + "2019": 1753719.082693231, + "2020": 1568162.5919878052, + "2021": 1708768.8388517743, + "2022": 1977817.3482403953, + "2023": 2012874.6395048043, + "2024": 1679555.2479700092, + "2025": 1657911.478265001, + "2026": 1635423.0111501073, + "2027": 1610652.4090713984, + "2028": 1583001.5938071636, + "2029": 1553821.312530035, + "2030": 1522661.2450080996, + "2031": 1492579.682697825, + "2032": 1462531.6435152935, + "2033": 1441373.4253547944, + "2034": 1415220.6882067765, + "2035": 1389580.8335609185, + "2036": 1363649.946920704, + "2037": 1339662.3340740602, + "2038": 1315979.8457468112, + "2039": 1293268.0334623677, + "2040": 1270981.1321601463, + "2041": 1249063.1987862065, + "2042": 1227528.1123424803, + "2043": 1206534.520497204, + "2044": 1185835.1634928838, + "2045": 1165055.094754252, + "2046": 1144276.7342004734, + "2047": 1124894.174194829, + "2048": 1104559.9417028707, + "2049": 1084353.823074899, + "2050": 1064170.5514193382 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 559877.0, - "2016": 560163.0, - "2017": 560281.0, - "2018": 560500.0, - "2019": 560856.0, - "2020": 561171.0, - "2021": 561891.0, - "2022": 560270.0, - "2023": 558653.0, - "2024": 557041.0, - "2025": 555434.0, - "2026": 553831.0, - "2027": 552233.0, - "2028": 550640.0, - "2029": 549051.0, - "2030": 547467.0, - "2031": 545887.0, - "2032": 544312.0, - "2033": 542742.0, - "2034": 541175.0, - "2035": 539614.0, - "2036": 538057.0, - "2037": 536504.0, - "2038": 534956.0, - "2039": 533413.0, - "2040": 531874.0, - "2041": 530339.0, - "2042": 528809.0, - "2043": 527283.0, - "2044": 525762.0, - "2045": 524245.0, - "2046": 522732.0, - "2047": 521224.0, - "2048": 519720.0, - "2049": 518220.0, - "2050": 516725.0 - }, - "energy": { - "2015": 6630063, - "2016": 6516086, - "2017": 5338865, - "2018": 7455928, - "2019": 6155471, - "2020": 5517263, - "2021": 6024942, - "2022": 6916111, - "2023": 6994605, - "2024": 5803627, - "2025": 5700566, - "2026": 5597741, - "2027": 5487519, - "2028": 5367709, - "2029": 5243283, - "2030": 5112760, - "2031": 4986051, - "2032": 4858984, - "2033": 4771177, - "2034": 4648663, - "2035": 4527796, - "2036": 4405260, - "2037": 4289445, - "2038": 4174973, - "2039": 4064177, - "2040": 3955205, - "2041": 3848539, - "2042": 3745196, - "2043": 3645505, - "2044": 3548750, - "2045": 3453622, - "2046": 3360348, - "2047": 3271884, - "2048": 3181707, - "2049": 3092972, - "2050": 3005385 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 492354.1457286432, + "2016": 492605.6532663317, + "2017": 492709.4221105528, + "2018": 492902.01005025127, + "2019": 493215.07537688443, + "2020": 493492.0854271357, + "2021": 494125.25125628145, + "2022": 492699.7487437186, + "2023": 491277.7638190955, + "2024": 489860.175879397, + "2025": 488446.98492462316, + "2026": 487037.311557789, + "2027": 485632.0351758794, + "2028": 484231.1557788945, + "2029": 482833.79396984924, + "2030": 481440.82914572867, + "2031": 480051.3819095478, + "2032": 478666.33165829146, + "2033": 477285.6783919598, + "2034": 475907.6633165829, + "2035": 474534.92462311557, + "2036": 473165.703517588, + "2037": 471800.0, + "2038": 470438.6934673367, + "2039": 469081.78391959803, + "2040": 467728.391959799, + "2041": 466378.51758793974, + "2042": 465033.04020100506, + "2043": 463691.08040201006, + "2044": 462353.51758793974, + "2045": 461019.47236180905, + "2046": 459688.9447236181, + "2047": 458362.8140703518, + "2048": 457040.2010050251, + "2049": 455721.1055276382, + "2050": 454406.4070351759 + }, + "energy": { + "2015": 5594634.680858813, + "2016": 5498457.664589097, + "2017": 4505085.288846168, + "2018": 6291522.926220504, + "2019": 5194160.52813083, + "2020": 4655622.566967936, + "2021": 5084016.466112442, + "2022": 5836010.073700526, + "2023": 5902245.530986426, + "2024": 4897264.609547238, + "2025": 4810298.822820326, + "2026": 4723532.179568323, + "2027": 4630523.73850319, + "2028": 4529424.671855754, + "2029": 4424430.493851633, + "2030": 4314291.494802946, + "2031": 4207370.856827569, + "2032": 4100148.128326696, + "2033": 4026054.098236459, + "2034": 3922673.31991041, + "2035": 3820682.326767304, + "2036": 3717282.984219018, + "2037": 3619555.0115642087, + "2038": 3522960.3002941543, + "2039": 3429467.501794286, + "2040": 3337513.8460835414, + "2041": 3247506.0583945727, + "2042": 3160302.3120917105, + "2043": 3076180.2266802303, + "2044": 2994535.621109138, + "2045": 2914263.9241553172, + "2046": 2835556.684839126, + "2047": 2760908.259566622, + "2048": 2684814.356444464, + "2049": 2609937.2537071286, + "2050": 2536028.8658392634 + } + }, + "panel replacement": { + "stock": { + "2015": 30947.974874371863, + "2016": 30963.78391959799, + "2017": 30970.30653266332, + "2018": 30982.41206030151, + "2019": 31002.09045226131, + "2020": 31019.502512562816, + "2021": 31059.30150753769, + "2022": 30969.698492462314, + "2023": 30880.316582914576, + "2024": 30791.211055276384, + "2025": 30702.38190954774, + "2026": 30613.773869346736, + "2027": 30525.442211055277, + "2028": 30437.38693467337, + "2029": 30349.552763819098, + "2030": 30261.994974874375, + "2031": 30174.65829145729, + "2032": 30087.59798994975, + "2033": 30000.81407035176, + "2034": 29914.195979899498, + "2035": 29827.909547738695, + "2036": 29741.84422110553, + "2037": 29656.000000000004, + "2038": 29570.432160804023, + "2039": 29485.14070351759, + "2040": 29400.070351758797, + "2041": 29315.22110552764, + "2042": 29230.648241206032, + "2043": 29146.29648241206, + "2044": 29062.22110552764, + "2045": 28978.366834170854, + "2046": 28894.73366834171, + "2047": 28811.376884422112, + "2048": 28728.241206030154, + "2049": 28645.32663316583, + "2050": 28562.688442211056 + }, + "energy": { + "2015": 545036.7100707343, + "2016": 535667.0179420573, + "2017": 438891.36726329604, + "2018": 612928.4846379694, + "2019": 506021.9884450287, + "2020": 453556.90799845936, + "2021": 495291.6082467074, + "2022": 568551.8200843666, + "2023": 575004.5659361469, + "2024": 477097.9953821985, + "2025": 468625.6734183499, + "2026": 460172.75227521395, + "2027": 451111.74693372374, + "2028": 441262.5421473477, + "2029": 431033.8704609307, + "2030": 420303.9835038139, + "2031": 409887.63353906205, + "2032": 399441.8535157715, + "2033": 392223.51510764763, + "2034": 382152.02295175014, + "2035": 372215.92550650425, + "2036": 362142.62479952344, + "2037": 352621.83644851646, + "2038": 343211.4519204634, + "2039": 334103.25983707036, + "2040": 325145.0130798634, + "2041": 316376.33535894204, + "2042": 307880.83105847915, + "2043": 299685.54623785807, + "2044": 291731.62078000134, + "2045": 283911.4458954476, + "2046": 276243.68254310277, + "2047": 268971.33422307967, + "2048": 261558.16553915484, + "2049": 254263.53915805914, + "2050": 247063.2862607691 + } + }, + "panel management": { + "stock": { + "2015": 36574.87939698493, + "2016": 36593.562814070356, + "2017": 36601.271356783924, + "2018": 36615.57788944724, + "2019": 36638.83417085427, + "2020": 36659.41206030151, + "2021": 36706.44723618091, + "2022": 36600.5527638191, + "2023": 36494.91959798995, + "2024": 36389.61306532664, + "2025": 36284.633165829146, + "2026": 36179.91457286433, + "2027": 36075.52261306533, + "2028": 35971.45728643217, + "2029": 35867.65326633166, + "2030": 35764.175879396986, + "2031": 35660.959798994976, + "2032": 35558.0703517588, + "2033": 35455.50753768844, + "2034": 35353.140703517594, + "2035": 35251.16582914573, + "2036": 35149.452261306535, + "2037": 35048.0, + "2038": 34946.874371859296, + "2039": 34846.07537688442, + "2040": 34745.537688442215, + "2041": 34645.261306532666, + "2042": 34545.31155778895, + "2043": 34445.623115577895, + "2044": 34346.261306532666, + "2045": 34247.1608040201, + "2046": 34148.321608040205, + "2047": 34049.80904522613, + "2048": 33951.55778894472, + "2049": 33853.56783919598, + "2050": 33755.90452261307 + }, + "energy": { + "2015": 490391.60907045234, + "2016": 481961.3174688457, + "2017": 394888.3438905363, + "2018": 551476.589141527, + "2019": 455288.4834241404, + "2020": 408083.52503360395, + "2021": 445633.92564084975, + "2022": 511549.10621510766, + "2023": 517354.9030774265, + "2024": 429264.395070563, + "2025": 421641.5037613236, + "2026": 414036.0681564629, + "2027": 405883.51456308627, + "2028": 397021.78599689755, + "2029": 387818.6356874359, + "2030": 378164.5216932397, + "2031": 368792.5096333682, + "2032": 359394.01815753226, + "2033": 352899.3866558936, + "2034": 343837.6571378396, + "2035": 334897.7477261917, + "2036": 325834.39098145836, + "2037": 317268.1519872747, + "2038": 308801.2477853821, + "2039": 300606.2383686435, + "2040": 292546.14083659515, + "2041": 284656.6062464851, + "2042": 277012.85684981, + "2043": 269639.2270819115, + "2044": 262482.75811086077, + "2045": 255446.62994923483, + "2046": 248547.63261777096, + "2047": 242004.40621029813, + "2048": 235334.4780163811, + "2049": 228771.2071348123, + "2050": 222292.84789996737 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 433884.9887482419, + "2016": 434106.6286919831, + "2017": 434198.07454289735, + "2018": 434367.7918424754, + "2019": 434643.6793248945, + "2020": 434887.79324894515, + "2021": 435445.76793248946, + "2022": 434189.5499296765, + "2023": 432936.4317862166, + "2024": 431687.188466948, + "2025": 430441.81997187063, + "2026": 429199.55133614625, + "2027": 427961.1575246132, + "2028": 426726.6385372715, + "2029": 425495.2194092827, + "2030": 424267.67510548525, + "2031": 423043.2306610408, + "2032": 421822.66104078764, + "2033": 420605.96624472574, + "2034": 419391.59634317865, + "2035": 418181.87623066106, + "2036": 416975.2559774965, + "2037": 415771.73558368493, + "2038": 414572.0900140647, + "2039": 413376.3192686357, + "2040": 412183.64838255977, + "2041": 410994.07735583687, + "2042": 409808.38115330524, + "2043": 408625.7848101266, + "2044": 407447.06329113926, + "2045": 406271.4416315049, + "2046": 405098.9198312236, + "2047": 403930.27285513363, + "2048": 402764.72573839664, + "2049": 401602.2784810127, + "2050": 400443.70604782 + }, + "energy": { + "2015": 4879072.271442146, + "2016": 4795196.443975324, + "2017": 3928877.9280789597, + "2018": 5486827.434772354, + "2019": 4529819.3808665555, + "2020": 4060161.2560172817, + "2021": 4433762.914356498, + "2022": 5089575.379044816, + "2023": 5147339.219128173, + "2024": 4270896.908444606, + "2025": 4195054.180047138, + "2026": 4119385.1243668166, + "2027": 4038272.6064461125, + "2028": 3950104.2664406733, + "2029": 3858539.0058320696, + "2030": 3762486.954730075, + "2031": 3669241.6313534854, + "2032": 3575732.8552958006, + "2033": 3511115.565997265, + "2034": 3420957.348758083, + "2035": 3332011.1610322045, + "2036": 3241836.753963458, + "2037": 3156608.3398266584, + "2038": 3072368.2411946356, + "2039": 2990833.3159025675, + "2040": 2910640.6746616634, + "2041": 2832145.0219196538, + "2042": 2756094.7693432234, + "2043": 2682732.0284744957, + "2044": 2611529.8939512814, + "2045": 2541525.0709144943, + "2046": 2472884.6089691864, + "2047": 2407783.8324877475, + "2048": 2341422.4570043115, + "2049": 2276122.251258692, + "2050": 2211666.8602558007 + } + }, + "panel replacement": { + "stock": { + "2015": 13386.651195499297, + "2016": 13393.489451476793, + "2017": 13396.310829817157, + "2018": 13401.547116736989, + "2019": 13410.059071729956, + "2020": 13417.590717299578, + "2021": 13434.805907172995, + "2022": 13396.04781997187, + "2023": 13357.385372714485, + "2024": 13318.842475386778, + "2025": 13280.419127988747, + "2026": 13242.091420534458, + "2027": 13203.883263009844, + "2028": 13165.794655414908, + "2029": 13127.801687763713, + "2030": 13089.928270042194, + "2031": 13052.150492264416, + "2032": 13014.492264416314, + "2033": 12976.95358649789, + "2034": 12939.48663853727, + "2035": 12902.163150492264, + "2036": 12864.935302390997, + "2037": 12827.803094233474, + "2038": 12790.790436005625, + "2039": 12753.897327707453, + "2040": 12717.099859353022, + "2041": 12680.398030942333, + "2042": 12643.815752461322, + "2043": 12607.32911392405, + "2044": 12570.962025316454, + "2045": 12534.690576652602, + "2046": 12498.51476793249, + "2047": 12462.458509142052, + "2048": 12426.497890295357, + "2049": 12390.632911392404, + "2050": 12354.887482419128 + }, + "energy": { + "2015": 224535.8480356806, + "2016": 220675.86626000775, + "2017": 180807.7208803316, + "2018": 252504.85800406057, + "2019": 208463.16257387583, + "2020": 186849.40498165452, + "2021": 204042.6254374641, + "2022": 234223.24169376655, + "2023": 236881.54476806807, + "2024": 196547.50039747328, + "2025": 193057.20339208958, + "2026": 189574.89883868356, + "2027": 185842.08510189268, + "2028": 181784.56107034805, + "2029": 177570.71009673172, + "2030": 173150.37615825163, + "2031": 168859.20837164795, + "2032": 164555.91644178997, + "2033": 161582.21631126798, + "2034": 157433.11774519956, + "2035": 153339.79701136512, + "2036": 149189.953386214, + "2037": 145267.7253108168, + "2038": 141390.97970578403, + "2039": 137638.72670020003, + "2040": 133948.24586583325, + "2041": 130335.86076985847, + "2042": 126836.0134616879, + "2043": 123459.84596123955, + "2044": 120183.10998200493, + "2045": 116961.4745085655, + "2046": 113802.62719600149, + "2047": 110806.6768919654, + "2048": 107752.71357844732, + "2049": 104747.58550116568, + "2050": 101781.33596147034 + } + }, + "panel management": { + "stock": { + "2015": 112605.36005625878, + "2016": 112662.88185654009, + "2017": 112686.61462728551, + "2018": 112730.66104078761, + "2019": 112802.26160337552, + "2020": 112865.61603375527, + "2021": 113010.42616033755, + "2022": 112684.40225035162, + "2023": 112359.18284106892, + "2024": 112034.96905766526, + "2025": 111711.76090014064, + "2026": 111389.35724331926, + "2027": 111067.95921237693, + "2028": 110747.56680731363, + "2029": 110427.97890295359, + "2030": 110109.39662447257, + "2031": 109791.6188466948, + "2032": 109474.84669479606, + "2033": 109159.08016877637, + "2034": 108843.9170182841, + "2035": 108529.96061884669, + "2036": 108216.80872011252, + "2037": 107904.46132208157, + "2038": 107593.11954992967, + "2039": 107282.78340365682, + "2040": 106973.2517580872, + "2041": 106664.52461322081, + "2042": 106356.80309423347, + "2043": 106049.88607594937, + "2044": 105743.97468354431, + "2045": 105438.86779184248, + "2046": 105134.56540084387, + "2047": 104831.26863572434, + "2048": 104528.77637130802, + "2049": 104227.08860759494, + "2050": 103926.4064697609 + }, + "energy": { + "2015": 1526454.8805221738, + "2016": 1500213.689764669, + "2017": 1229179.351040709, + "2018": 1716595.707223586, + "2019": 1417188.456559569, + "2020": 1270252.339001064, + "2021": 1387136.4602060383, + "2022": 1592312.3792614178, + "2023": 1610384.2361037596, + "2024": 1336182.5911579216, + "2025": 1312454.6165607728, + "2026": 1288780.9767945001, + "2027": 1263404.308451995, + "2028": 1235820.172488979, + "2029": 1207173.284071199, + "2030": 1177122.6691116735, + "2031": 1147950.160274867, + "2032": 1118695.2282624093, + "2033": 1098479.2176914676, + "2034": 1070272.533496718, + "2035": 1042445.0419564304, + "2036": 1014233.292650328, + "2037": 987568.9348625249, + "2038": 961213.7790995805, + "2039": 935704.9573972324, + "2040": 910616.0794725035, + "2041": 886058.1173104881, + "2042": 862265.2171950891, + "2043": 839313.1255642651, + "2044": 817036.9960667138, + "2045": 795135.4545769402, + "2046": 773660.7638348121, + "2047": 753293.4906202871, + "2048": 732531.8294172415, + "2049": 712102.1632401425, + "2050": 691936.8037827293 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 432425.325203252, + "2016": 432646.2195121951, + "2017": 432737.35772357724, + "2018": 432906.5040650406, + "2019": 433181.4634146341, + "2020": 433424.756097561, + "2021": 433980.85365853657, + "2022": 432728.86178861785, + "2023": 431479.9593495935, + "2024": 430234.918699187, + "2025": 428993.73983739835, + "2026": 427755.65040650405, + "2027": 426521.4227642276, + "2028": 425291.0569105691, + "2029": 424063.78048780485, + "2030": 422840.3658536585, + "2031": 421620.0406504065, + "2032": 420403.57723577233, + "2033": 419190.9756097561, + "2034": 417980.69105691055, + "2035": 416775.0406504065, + "2036": 415572.47967479675, + "2037": 414373.0081300813, + "2038": 413177.39837398374, + "2039": 411985.65040650405, + "2040": 410796.9918699187, + "2041": 409611.4227642276, + "2042": 408429.7154471545, + "2043": 407251.0975609756, + "2044": 406076.3414634146, + "2045": 404904.674796748, + "2046": 403736.0975609756, + "2047": 402571.3821138211, + "2048": 401409.756097561, + "2049": 400251.2195121951, + "2050": 399096.5447154471 + }, + "energy": { + "2015": 4914224.233518542, + "2016": 4829744.110861526, + "2017": 3957184.0814308957, + "2018": 5526358.0543607855, + "2019": 4562455.101395056, + "2020": 4089413.258561074, + "2021": 4465706.582568471, + "2022": 5126243.940352324, + "2023": 5184423.948141964, + "2024": 4301667.18562139, + "2025": 4225278.037625262, + "2026": 4149063.8135957853, + "2027": 4067366.909136977, + "2028": 3978563.347931321, + "2029": 3886338.392530478, + "2030": 3789594.3209233847, + "2031": 3695677.1985061616, + "2032": 3601494.7253259667, + "2033": 3536411.891682823, + "2034": 3445604.1168931583, + "2035": 3356017.103853812, + "2036": 3265193.0225926796, + "2037": 3179350.568364877, + "2038": 3094503.5500998413, + "2039": 3012381.19497638, + "2040": 2931610.7945782267, + "2041": 2852549.60887117, + "2042": 2775951.4415589576, + "2043": 2702060.148510355, + "2044": 2630345.028199419, + "2045": 2559835.8455738313, + "2046": 2490700.853771007, + "2047": 2425131.0495935827, + "2048": 2358291.5642514373, + "2049": 2292520.8939936636, + "2050": 2227601.125065195 + } + }, + "panel replacement": { + "stock": { + "2015": 20483.30487804878, + "2016": 20493.768292682926, + "2017": 20498.085365853658, + "2018": 20506.09756097561, + "2019": 20519.12195121951, + "2020": 20530.646341463413, + "2021": 20556.98780487805, + "2022": 20497.682926829268, + "2023": 20438.5243902439, + "2024": 20379.548780487803, + "2025": 20320.756097560974, + "2026": 20262.10975609756, + "2027": 20203.646341463413, + "2028": 20145.365853658535, + "2029": 20087.23170731707, + "2030": 20029.280487804877, + "2031": 19971.475609756097, + "2032": 19913.853658536584, + "2033": 19856.414634146342, + "2034": 19799.085365853658, + "2035": 19741.975609756097, + "2036": 19685.01219512195, + "2037": 19628.19512195122, + "2038": 19571.560975609755, + "2039": 19515.10975609756, + "2040": 19458.80487804878, + "2041": 19402.646341463413, + "2042": 19346.670731707316, + "2043": 19290.841463414632, + "2044": 19235.19512195122, + "2045": 19179.69512195122, + "2046": 19124.341463414632, + "2047": 19069.170731707316, + "2048": 19014.146341463413, + "2049": 18959.268292682926, + "2050": 18904.573170731706 + }, + "energy": { + "2015": 300167.1174734494, + "2016": 295006.96325647266, + "2017": 241709.8778141154, + "2018": 337557.0361623382, + "2019": 278680.607825508, + "2020": 249786.60550479172, + "2021": 272771.0842392779, + "2022": 313117.5530302526, + "2023": 316671.26250766794, + "2024": 262751.3475333617, + "2025": 258085.40042336725, + "2026": 253430.13789355307, + "2027": 248439.98621291918, + "2028": 243015.75082563946, + "2029": 237382.53229381685, + "2030": 231473.2803494557, + "2031": 225736.70208648243, + "2032": 219983.91585865943, + "2033": 216008.57292692692, + "2034": 210461.91760402243, + "2035": 204989.82797415566, + "2036": 199442.17663106485, + "2037": 194198.80945488755, + "2038": 189016.2447837192, + "2039": 184000.10603095192, + "2040": 179066.5464063576, + "2041": 174237.38780674504, + "2042": 169558.67352890808, + "2043": 165045.29860199627, + "2044": 160664.84709631017, + "2045": 156358.0558107652, + "2046": 152135.20186273806, + "2047": 148130.11414635117, + "2048": 144047.47267636767, + "2049": 140030.11580223142, + "2050": 136064.73307236188 + } + }, + "panel management": { + "stock": { + "2015": 106968.36991869919, + "2016": 107023.01219512196, + "2017": 107045.55691056911, + "2018": 107087.39837398374, + "2019": 107155.41463414635, + "2020": 107215.59756097561, + "2021": 107353.15853658537, + "2022": 107043.45528455285, + "2023": 106734.5162601626, + "2024": 106426.53252032521, + "2025": 106119.50406504066, + "2026": 105813.23983739837, + "2027": 105507.93089430896, + "2028": 105203.57723577236, + "2029": 104899.98780487805, + "2030": 104597.3536585366, + "2031": 104295.48373983741, + "2032": 103994.56910569106, + "2033": 103694.60975609756, + "2034": 103395.22357723578, + "2035": 103096.98373983741, + "2036": 102799.5081300813, + "2037": 102502.79674796748, + "2038": 102207.04065040652, + "2039": 101912.23983739837, + "2040": 101618.20325203253, + "2041": 101324.93089430896, + "2042": 101032.61382113822, + "2043": 100741.06097560977, + "2044": 100450.46341463416, + "2045": 100160.63008130081, + "2046": 99871.56097560977, + "2047": 99583.44715447155, + "2048": 99296.09756097561, + "2049": 99009.51219512196, + "2050": 98723.88211382115 + }, + "energy": { + "2015": 1415671.6490080093, + "2016": 1391334.925882002, + "2017": 1139971.0407549893, + "2018": 1592012.9094768767, + "2019": 1314335.2907794362, + "2020": 1178063.1359341347, + "2021": 1286464.333192251, + "2022": 1476749.5066174231, + "2023": 1493509.7893503678, + "2024": 1239208.4668452481, + "2025": 1217202.561951371, + "2026": 1195247.0485106618, + "2027": 1171712.104650104, + "2028": 1146129.9012430399, + "2029": 1119562.0751757054, + "2030": 1091692.39872716, + "2031": 1064637.0994073562, + "2032": 1037505.3588153737, + "2033": 1018756.53539025, + "2034": 992596.9655028195, + "2035": 966789.0681720322, + "2036": 940624.8007762555, + "2037": 915895.6221802358, + "2038": 891453.2051164395, + "2039": 867795.698992668, + "2040": 844527.6590154157, + "2041": 821752.0033220854, + "2042": 799685.8849121345, + "2043": 778399.5528876488, + "2044": 757740.1247042711, + "2045": 737428.0986154038, + "2046": 717511.9443662551, + "2047": 698622.836260066, + "2048": 679367.9630721951, + "2049": 660420.9902041053, + "2050": 641719.1418624433 + } + } } }, "NGHP": { - "stock": { - "2015": 110698.0, - "2016": 110379.0, - "2017": 110060.0, - "2018": 109742.0, - "2019": 109426.0, - "2020": 109110.0, - "2021": 108795.0, - "2022": 108481.0, - "2023": 108168.0, - "2024": 107856.0, - "2025": 107545.0, - "2026": 107234.0, - "2027": 106925.0, - "2028": 106616.0, - "2029": 106309.0, - "2030": 106002.0, - "2031": 105696.0, - "2032": 105391.0, - "2033": 105087.0, - "2034": 104784.0, - "2035": 104481.0, - "2036": 104180.0, - "2037": 103879.0, - "2038": 103579.0, - "2039": 103280.0, - "2040": 102982.0, - "2041": 102685.0, - "2042": 102389.0, - "2043": 102093.0, - "2044": 101799.0, - "2045": 101505.0, - "2046": 101212.0, - "2047": 100920.0, - "2048": 100629.0, - "2049": 100338.0, - "2050": 100049.0 - }, - "energy": { - "2015": 616809, - "2016": 604512, - "2017": 493935, - "2018": 687759, - "2019": 565957, - "2020": 505957, - "2021": 551031, - "2022": 633583, - "2023": 642537, - "2024": 534140, - "2025": 525444, - "2026": 516615, - "2027": 507006, - "2028": 496457, - "2029": 485446, - "2030": 473866, - "2031": 462635, - "2032": 451328, - "2033": 441038, - "2034": 429688, - "2035": 418305, - "2036": 406644, - "2037": 395461, - "2038": 384307, - "2039": 373420, - "2040": 362637, - "2041": 352023, - "2042": 341716, - "2043": 331801, - "2044": 322245, - "2045": 312955, - "2046": 303954, - "2047": 295571, - "2048": 287189, - "2049": 279067, - "2050": 271164 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 97347.48743718593, + "2016": 97066.95979899498, + "2017": 96786.43216080402, + "2018": 96506.78391959799, + "2019": 96228.89447236182, + "2020": 95951.00502512563, + "2021": 95673.99497487438, + "2022": 95397.86432160804, + "2023": 95122.61306532663, + "2024": 94848.24120603016, + "2025": 94574.74874371859, + "2026": 94301.25628140704, + "2027": 94029.52261306533, + "2028": 93757.78894472362, + "2029": 93487.81407035176, + "2030": 93217.8391959799, + "2031": 92948.74371859297, + "2032": 92680.52763819096, + "2033": 92413.19095477388, + "2034": 92146.73366834171, + "2035": 91880.27638190956, + "2036": 91615.57788944725, + "2037": 91350.87939698492, + "2038": 91087.06030150755, + "2039": 90824.12060301508, + "2040": 90562.06030150755, + "2041": 90300.87939698492, + "2042": 90040.57788944725, + "2043": 89780.27638190956, + "2044": 89521.73366834171, + "2045": 89263.19095477388, + "2046": 89005.52763819096, + "2047": 88748.74371859297, + "2048": 88492.8391959799, + "2049": 88236.93467336684, + "2050": 87982.78894472362 + }, + "energy": { + "2015": 520480.8797240454, + "2016": 510104.32332171244, + "2017": 416796.32321593293, + "2018": 580350.4964391404, + "2019": 477570.5238509515, + "2020": 426940.8268403004, + "2021": 464975.54289126856, + "2022": 534635.2553516565, + "2023": 542190.8938022127, + "2024": 450722.43935448676, + "2025": 443384.5086010764, + "2026": 435934.34868595906, + "2027": 427826.0027097033, + "2028": 418924.4581469473, + "2029": 409633.06491720927, + "2030": 399861.53339415364, + "2031": 390384.49794204324, + "2032": 380843.331540386, + "2033": 372160.33850305935, + "2034": 362582.8874852112, + "2035": 352977.59013400716, + "2036": 343137.7085199871, + "2037": 333701.17682548525, + "2038": 324289.1161512052, + "2039": 315102.35762862256, + "2040": 306003.357247525, + "2041": 297046.96384634083, + "2042": 288349.6257281945, + "2043": 279983.06829718436, + "2044": 271919.44521995465, + "2045": 264080.28046613885, + "2046": 256484.98208625766, + "2047": 249411.16958558618, + "2048": 242338.2009131982, + "2049": 235484.62759452307, + "2050": 228815.8526699368 + } + }, + "panel replacement": { + "stock": { + "2015": 6118.984924623116, + "2016": 6101.3517587939705, + "2017": 6083.718592964825, + "2018": 6066.140703517588, + "2019": 6048.673366834171, + "2020": 6031.2060301507545, + "2021": 6013.793969849246, + "2022": 5996.437185929649, + "2023": 5979.13567839196, + "2024": 5961.889447236182, + "2025": 5944.698492462312, + "2026": 5927.507537688442, + "2027": 5910.427135678392, + "2028": 5893.3467336683425, + "2029": 5876.376884422111, + "2030": 5859.40703517588, + "2031": 5842.4924623115585, + "2032": 5825.6331658291465, + "2033": 5808.829145728643, + "2034": 5792.08040201005, + "2035": 5775.331658291458, + "2036": 5758.693467336684, + "2037": 5742.05527638191, + "2038": 5725.472361809046, + "2039": 5708.94472361809, + "2040": 5692.472361809046, + "2041": 5676.05527638191, + "2042": 5659.693467336684, + "2043": 5643.331658291458, + "2044": 5627.08040201005, + "2045": 5610.829145728643, + "2046": 5594.6331658291465, + "2047": 5578.4924623115585, + "2048": 5562.40703517588, + "2049": 5546.321608040202, + "2050": 5530.3467336683425 + }, + "energy": { + "2015": 50705.93569050845, + "2016": 49695.03784176405, + "2017": 40604.84906233743, + "2018": 56538.51293442281, + "2019": 46525.55206813307, + "2020": 41593.14002253953, + "2021": 45298.53236492425, + "2022": 52084.87368472155, + "2023": 52820.95397565896, + "2024": 43909.97616722224, + "2025": 43195.10524808088, + "2026": 42469.30081557179, + "2027": 41679.375026469985, + "2028": 40812.17478198722, + "2029": 39906.99496475337, + "2030": 38955.03943995382, + "2031": 38031.77411188614, + "2032": 37102.26106189403, + "2033": 36256.35239607474, + "2034": 35323.3044507833, + "2035": 34387.54367886677, + "2036": 33428.92939780567, + "2037": 32509.60999937446, + "2038": 31592.67460009862, + "2039": 30697.688434425672, + "2040": 29811.251782965086, + "2041": 28938.708092099587, + "2042": 28091.401909534045, + "2043": 27276.320818999713, + "2044": 26490.751993871512, + "2045": 25727.05019547878, + "2046": 24987.106181772324, + "2047": 24297.96601213548, + "2048": 23608.908049366062, + "2049": 22941.22387212755, + "2050": 22291.542998855453 + } + }, + "panel management": { + "stock": { + "2015": 7231.527638190955, + "2016": 7210.688442211056, + "2017": 7189.849246231156, + "2018": 7169.075376884422, + "2019": 7148.432160804021, + "2020": 7127.788944723618, + "2021": 7107.2110552763825, + "2022": 7086.698492462312, + "2023": 7066.251256281407, + "2024": 7045.869346733669, + "2025": 7025.552763819096, + "2026": 7005.236180904523, + "2027": 6985.050251256282, + "2028": 6964.864321608041, + "2029": 6944.809045226131, + "2030": 6924.753768844222, + "2031": 6904.763819095478, + "2032": 6884.8391959799, + "2033": 6864.979899497488, + "2034": 6845.185929648242, + "2035": 6825.391959798995, + "2036": 6805.728643216081, + "2037": 6786.0653266331665, + "2038": 6766.467336683418, + "2039": 6746.934673366834, + "2040": 6727.467336683418, + "2041": 6708.0653266331665, + "2042": 6688.728643216081, + "2043": 6669.391959798995, + "2044": 6650.185929648242, + "2045": 6630.979899497488, + "2046": 6611.8391959799, + "2047": 6592.763819095478, + "2048": 6573.753768844222, + "2049": 6554.743718592966, + "2050": 6535.864321608041 + }, + "energy": { + "2015": 45622.18458544612, + "2016": 44712.63883652347, + "2017": 36533.82772172963, + "2018": 50869.99062643677, + "2019": 41860.92408091537, + "2020": 37423.03313716006, + "2021": 40756.924743807176, + "2022": 46862.87096362198, + "2023": 47525.152222128396, + "2024": 39507.58447829099, + "2025": 38864.38615084272, + "2026": 38211.35049846913, + "2027": 37500.62226382672, + "2028": 36720.36707106547, + "2029": 35905.94011803731, + "2030": 35049.427165892535, + "2031": 34218.727946070605, + "2032": 33382.40739771992, + "2033": 32621.309100865885, + "2034": 31781.808064005505, + "2035": 30939.86618712606, + "2036": 30077.362082207215, + "2037": 29250.21317514029, + "2038": 28425.209248696177, + "2039": 27619.953936951777, + "2040": 26822.39096950989, + "2041": 26037.328061559572, + "2042": 25274.972362271474, + "2043": 24541.61088381591, + "2044": 23834.802786173816, + "2045": 23147.669338382366, + "2046": 22481.91173197001, + "2047": 21861.86440227833, + "2048": 21241.891037435715, + "2049": 20641.14853334937, + "2050": 20056.604331207735 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 85787.0576652602, + "2016": 85539.84388185655, + "2017": 85292.63009845288, + "2018": 85046.19127988748, + "2019": 84801.3023909986, + "2020": 84556.4135021097, + "2021": 84312.29957805907, + "2022": 84068.9606188467, + "2023": 83826.39662447257, + "2024": 83584.60759493671, + "2025": 83343.5935302391, + "2026": 83102.5794655415, + "2027": 82863.11533052039, + "2028": 82623.6511954993, + "2029": 82385.7369901547, + "2030": 82147.82278481012, + "2031": 81910.6835443038, + "2032": 81674.31926863572, + "2033": 81438.7299578059, + "2034": 81203.91561181434, + "2035": 80969.10126582278, + "2036": 80735.83684950773, + "2037": 80502.57243319269, + "2038": 80270.0829817159, + "2039": 80038.36849507736, + "2040": 79807.42897327707, + "2041": 79577.26441631505, + "2042": 79347.87482419128, + "2043": 79118.48523206751, + "2044": 78890.64556962026, + "2045": 78662.805907173, + "2046": 78435.74120956399, + "2047": 78209.45147679326, + "2048": 77983.93670886075, + "2049": 77758.42194092827, + "2050": 77534.4571026723 + }, + "energy": { + "2015": 453910.5719924469, + "2016": 444861.1931672496, + "2017": 363487.43026948255, + "2018": 506122.77233787655, + "2019": 416488.5168555084, + "2020": 372334.43622512394, + "2021": 405504.4533973564, + "2022": 466254.5811340147, + "2023": 472843.84176675574, + "2024": 393074.34379855933, + "2025": 386674.94571252895, + "2026": 380177.6727477679, + "2027": 373106.3967348118, + "2028": 365343.37345864635, + "2029": 357240.363761627, + "2030": 348718.6261999628, + "2031": 340453.71820729866, + "2032": 332132.8817125027, + "2033": 324560.4568843918, + "2034": 316207.9766318107, + "2035": 307831.2116348829, + "2036": 299249.8660643677, + "2037": 291020.2813362079, + "2038": 282812.0377470194, + "2039": 274800.2798166361, + "2040": 266865.0556260122, + "2041": 259054.1987624972, + "2042": 251469.26361154098, + "2043": 244172.80178736994, + "2044": 237140.52854563738, + "2045": 230304.0050613662, + "2046": 223680.15706546468, + "2047": 217511.09610005614, + "2048": 211342.77103599143, + "2049": 205365.78032132503, + "2050": 199549.95200095957 + } + }, + "panel replacement": { + "stock": { + "2015": 2646.787623066104, + "2016": 2639.1603375527425, + "2017": 2631.533052039381, + "2018": 2623.9296765119548, + "2019": 2616.374120956399, + "2020": 2608.818565400844, + "2021": 2601.2869198312233, + "2022": 2593.7791842475385, + "2023": 2586.295358649789, + "2024": 2578.8354430379745, + "2025": 2571.3994374120953, + "2026": 2563.9634317862165, + "2027": 2556.575246132208, + "2028": 2549.1870604781993, + "2029": 2541.846694796062, + "2030": 2534.506329113924, + "2031": 2527.189873417721, + "2032": 2519.897327707454, + "2033": 2512.6286919831223, + "2034": 2505.3839662447253, + "2035": 2498.139240506329, + "2036": 2490.942334739803, + "2037": 2483.745428973277, + "2038": 2476.5724331926863, + "2039": 2469.4233473980307, + "2040": 2462.2981715893106, + "2041": 2455.196905766526, + "2042": 2448.1195499296764, + "2043": 2441.042194092827, + "2044": 2434.012658227848, + "2045": 2426.983122362869, + "2046": 2419.9774964838252, + "2047": 2412.995780590717, + "2048": 2406.0379746835442, + "2049": 2399.080168776371, + "2050": 2392.1701828410687 + }, + "energy": { + "2015": 20889.052169042756, + "2016": 20472.59800815548, + "2017": 16727.761727076184, + "2018": 23291.86771063437, + "2019": 19166.881965786702, + "2020": 17134.902649430154, + "2021": 18661.393244521074, + "2022": 21457.125853252168, + "2023": 21760.36489989644, + "2024": 18089.357200644765, + "2025": 17794.855665060823, + "2026": 17495.849908658958, + "2027": 17170.428421144457, + "2028": 16813.172591007034, + "2029": 16440.270520133672, + "2030": 16048.098512076856, + "2031": 15667.74585037685, + "2032": 15284.81934820946, + "2033": 14936.33489545431, + "2034": 14551.952141443531, + "2035": 14166.451798808755, + "2036": 13771.53661867486, + "2037": 13392.80954042794, + "2038": 13015.064585517257, + "2039": 12646.361938564361, + "2040": 12281.181389093152, + "2041": 11921.724248029677, + "2042": 11572.664067801563, + "2043": 11236.879485773643, + "2044": 10913.252913321923, + "2045": 10598.634782506051, + "2046": 10293.80401873063, + "2047": 10009.90264191368, + "2048": 9726.035131418672, + "2049": 9450.972864627875, + "2050": 9183.327322341778 + } + }, + "panel management": { + "stock": { + "2015": 22264.1547116737, + "2016": 22199.995780590718, + "2017": 22135.836849507734, + "2018": 22071.879043600562, + "2019": 22008.323488045007, + "2020": 21944.767932489453, + "2021": 21881.413502109703, + "2022": 21818.260196905765, + "2023": 21755.308016877636, + "2024": 21692.556962025315, + "2025": 21630.007032348803, + "2026": 21567.45710267229, + "2027": 21505.309423347397, + "2028": 21443.1617440225, + "2029": 21381.416315049228, + "2030": 21319.67088607595, + "2031": 21258.12658227848, + "2032": 21196.78340365682, + "2033": 21135.64135021097, + "2034": 21074.70042194093, + "2035": 21013.759493670885, + "2036": 20953.220815752462, + "2037": 20892.682137834036, + "2038": 20832.34458509142, + "2039": 20772.208157524612, + "2040": 20712.272855133615, + "2041": 20652.538677918423, + "2042": 20593.005625879043, + "2043": 20533.472573839663, + "2044": 20474.3417721519, + "2045": 20415.210970464133, + "2046": 20356.28129395218, + "2047": 20297.552742616033, + "2048": 20239.025316455696, + "2049": 20180.49789029536, + "2050": 20122.37271448664 + }, + "energy": { + "2015": 142009.37583851037, + "2016": 139178.20882459494, + "2017": 113719.80800344129, + "2018": 158344.3599514891, + "2019": 130301.60117870494, + "2020": 116487.66112544594, + "2021": 126865.15335812254, + "2022": 145871.29301273313, + "2023": 147932.79333334783, + "2024": 122976.29900079592, + "2025": 120974.19862241024, + "2026": 118941.47734357319, + "2027": 116729.17484404377, + "2028": 114300.45395034661, + "2029": 111765.36571823937, + "2030": 109099.27528796038, + "2031": 106513.53594232452, + "2032": 103910.29893928787, + "2033": 101541.20822015395, + "2034": 98928.07122674579, + "2035": 96307.33656630834, + "2036": 93622.59731695746, + "2037": 91047.9091233642, + "2038": 88479.89766746336, + "2039": 85973.35824479951, + "2040": 83490.76298489465, + "2041": 81047.07698947313, + "2042": 78674.07232065746, + "2043": 76391.31872685642, + "2044": 74191.2185410407, + "2045": 72052.36015612776, + "2046": 69980.0389158047, + "2047": 68050.0012580302, + "2048": 66120.19383258991, + "2049": 64250.24681404709, + "2050": 62430.720676698664 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 85498.45528455284, + "2016": 85252.0731707317, + "2017": 85005.69105691057, + "2018": 84760.081300813, + "2019": 84516.01626016259, + "2020": 84271.9512195122, + "2021": 84028.65853658537, + "2022": 83786.13821138212, + "2023": 83544.39024390244, + "2024": 83303.41463414633, + "2025": 83063.21138211382, + "2026": 82823.0081300813, + "2027": 82584.34959349594, + "2028": 82345.69105691057, + "2029": 82108.57723577236, + "2030": 81871.46341463414, + "2031": 81635.12195121951, + "2032": 81399.55284552845, + "2033": 81164.75609756097, + "2034": 80930.73170731707, + "2035": 80696.70731707317, + "2036": 80464.22764227643, + "2037": 80231.74796747968, + "2038": 80000.0406504065, + "2039": 79769.1056910569, + "2040": 79538.94308943089, + "2041": 79309.55284552845, + "2042": 79080.93495934959, + "2043": 78852.31707317074, + "2044": 78625.24390243902, + "2045": 78398.17073170732, + "2046": 78171.86991869919, + "2047": 77946.34146341463, + "2048": 77721.58536585365, + "2049": 77496.82926829268, + "2050": 77273.61788617886 + }, + "energy": { + "2015": 457180.834518818, + "2016": 448066.2581717188, + "2017": 366106.2265596844, + "2018": 509769.2050015933, + "2019": 419489.1669248774, + "2020": 375016.9720134395, + "2021": 408425.9672374087, + "2022": 469613.77780955896, + "2023": 476250.51169684256, + "2024": 395906.3031665904, + "2025": 389460.799717426, + "2026": 382916.7162362079, + "2027": 375794.49422114115, + "2028": 367975.54115246184, + "2029": 359814.15218296443, + "2030": 351231.01856505696, + "2031": 342906.5648808843, + "2032": 334525.77974982385, + "2033": 326898.79832251224, + "2034": 318486.14145176526, + "2035": 310049.02487381693, + "2036": 301405.85379277903, + "2037": 293116.9778645355, + "2038": 284849.5968304992, + "2039": 276780.1170638188, + "2040": 268787.7224349849, + "2041": 260920.59115515155, + "2042": 253281.00927261505, + "2043": 245931.97906349992, + "2044": 238849.04082060492, + "2045": 231963.2626418173, + "2046": 225291.6922018531, + "2047": 219078.1853694767, + "2048": 212865.41974034882, + "2049": 206845.36695583718, + "2050": 200987.6376827523 + } + }, + "panel replacement": { + "stock": { + "2015": 4049.9268292682923, + "2016": 4038.2560975609754, + "2017": 4026.5853658536585, + "2018": 4014.9512195121947, + "2019": 4003.3902439024387, + "2020": 3991.8292682926826, + "2021": 3980.30487804878, + "2022": 3968.8170731707314, + "2023": 3957.3658536585363, + "2024": 3945.9512195121947, + "2025": 3934.5731707317073, + "2026": 3923.1951219512193, + "2027": 3911.8902439024387, + "2028": 3900.5853658536585, + "2029": 3889.353658536585, + "2030": 3878.121951219512, + "2031": 3866.9268292682923, + "2032": 3855.7682926829266, + "2033": 3844.6463414634145, + "2034": 3833.560975609756, + "2035": 3822.475609756097, + "2036": 3811.463414634146, + "2037": 3800.4512195121947, + "2038": 3789.475609756097, + "2039": 3778.5365853658536, + "2040": 3767.6341463414633, + "2041": 3756.7682926829266, + "2042": 3745.9390243902435, + "2043": 3735.109756097561, + "2044": 3724.353658536585, + "2045": 3713.5975609756097, + "2046": 3702.8780487804875, + "2047": 3692.1951219512193, + "2048": 3681.548780487805, + "2049": 3670.90243902439, + "2050": 3660.3292682926826 + }, + "energy": { + "2015": 27925.191594963857, + "2016": 27368.461584469085, + "2017": 22362.237759919964, + "2018": 31137.35669576927, + "2019": 25622.9362079849, + "2020": 22906.517518086035, + "2021": 24947.181785227727, + "2022": 28684.61171336992, + "2023": 29089.991929192493, + "2024": 24182.464650376365, + "2025": 23788.765034920354, + "2026": 23389.044024701736, + "2027": 22954.00957151443, + "2028": 22476.417892185378, + "2029": 21977.909788944104, + "2030": 21453.640981793622, + "2031": 20945.172676689388, + "2032": 20433.263574577944, + "2033": 19967.39776926029, + "2034": 19453.541900421085, + "2035": 18938.19200130244, + "2036": 18410.256028920594, + "2037": 17903.960858768278, + "2038": 17398.978624316078, + "2039": 16906.084453033927, + "2040": 16417.898740814268, + "2041": 15937.364274571159, + "2042": 15470.728817291365, + "2043": 15021.840628785576, + "2044": 14589.20567877435, + "2045": 14168.613518288343, + "2046": 13761.10544115868, + "2047": 13381.576476534976, + "2048": 13002.092785556104, + "2049": 12634.380242233461, + "2050": 12276.582627128948 + } + }, + "panel management": { + "stock": { + "2015": 21149.617886178865, + "2016": 21088.67073170732, + "2017": 21027.723577235774, + "2018": 20966.967479674797, + "2019": 20906.59349593496, + "2020": 20846.219512195123, + "2021": 20786.036585365855, + "2022": 20726.044715447155, + "2023": 20666.243902439026, + "2024": 20606.634146341465, + "2025": 20547.215447154475, + "2026": 20487.79674796748, + "2027": 20428.760162601626, + "2028": 20369.723577235774, + "2029": 20311.06910569106, + "2030": 20252.414634146342, + "2031": 20193.951219512197, + "2032": 20135.67886178862, + "2033": 20077.59756097561, + "2034": 20019.70731707317, + "2035": 19961.817073170732, + "2036": 19904.308943089432, + "2037": 19846.800813008133, + "2038": 19789.4837398374, + "2039": 19732.357723577235, + "2040": 19675.422764227642, + "2041": 19618.67886178862, + "2042": 19562.126016260165, + "2043": 19505.57317073171, + "2044": 19449.40243902439, + "2045": 19393.231707317074, + "2046": 19337.252032520326, + "2047": 19281.46341463415, + "2048": 19225.86585365854, + "2049": 19170.26829268293, + "2050": 19115.052845528455 + }, + "energy": { + "2015": 131702.97388621815, + "2016": 129077.28024381213, + "2017": 105466.53568039567, + "2018": 146852.43830263749, + "2019": 120844.89686713777, + "2020": 108033.5104684745, + "2021": 117657.85097736363, + "2022": 135284.61047707114, + "2023": 137196.49637396497, + "2024": 114051.23218303328, + "2025": 112194.43524765367, + "2026": 110309.23973909038, + "2027": 108257.49620734446, + "2028": 106005.04095535282, + "2029": 103653.93802809146, + "2030": 101181.34045314945, + "2031": 98783.26244242633, + "2032": 96368.95667559824, + "2033": 94171.80390822749, + "2034": 91748.31664781368, + "2035": 89317.78312488062, + "2036": 86827.89017830041, + "2037": 84440.06127669623, + "2038": 82058.42454518472, + "2039": 79733.79848314727, + "2040": 77431.37882420084, + "2041": 75165.04457027731, + "2042": 72964.26191009361, + "2043": 70847.1803077145, + "2044": 68806.75350062073, + "2045": 66823.12383989437, + "2046": 64901.20235698824, + "2047": 63111.238153988335, + "2048": 61321.487474095076, + "2049": 59587.25280192936, + "2050": 57899.77969011876 + } + } } } } @@ -488202,7 +501326,7 @@ "2050": 0.0 }, "energy": { - "2015": 1810995.6069043062, + "2015": 1810995.606904306, "2016": 1089590.2670188493, "2017": 910255.5817652381, "2018": 763836.4281083, @@ -488210,10 +501334,10 @@ "2020": 485440.4648616392, "2021": 411378.88391137624, "2022": 329506.1282390695, - "2023": 200588.13180746377, - "2024": 102860.62494827526, + "2023": 200588.1318074638, + "2024": 102860.62494827525, "2025": 40835.94141542743, - "2026": 9197.002242543915, + "2026": 9197.002242543917, "2027": 0.0, "2028": 0.0, "2029": 0.0, @@ -488280,7 +501404,7 @@ "2050": 3838926.0 }, "energy": { - "2015": 332704.49482407107, + "2015": 332704.494824071, "2016": 253720.34834608552, "2017": 238718.1117170214, "2018": 230418.33280190692, @@ -488289,9 +501413,9 @@ "2021": 222139.05931181263, "2022": 220703.41982173538, "2023": 233377.52493074242, - "2024": 242295.73597752865, + "2024": 242295.7359775286, "2025": 247042.53184443573, - "2026": 241130.25470508548, + "2026": 241130.2547050855, "2027": 231836.48113298498, "2028": 223625.43044231887, "2029": 216282.228758867, @@ -488366,10 +501490,10 @@ "2020": 252245.2750262321, "2021": 296209.05677681114, "2022": 344478.45193919516, - "2023": 417773.3432617938, - "2024": 480618.6390741962, + "2023": 417773.3432617939, + "2024": 480618.6390741961, "2025": 525760.5267401368, - "2026": 561593.7430523706, + "2026": 561593.7430523707, "2027": 586774.518867015, "2028": 606906.569557681, "2029": 625736.7712411331, @@ -488437,7 +501561,7 @@ }, "energy": { "2015": 495342.0619723567, - "2016": 509127.9134842982, + "2016": 509127.9134842983, "2017": 517071.09839762974, "2018": 490593.5856946319, "2019": 456125.5589876613, @@ -488445,7 +501569,7 @@ "2021": 354593.5610389946, "2022": 209118.06076448382, "2023": 71067.3438461054, - "2024": 10267.842247345476, + "2024": 10267.842247345474, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -488515,7 +501639,7 @@ }, "energy": { "2015": 39214.590118190485, - "2016": 36153.44859092965, + "2016": 36153.448590929656, "2017": 33146.01119280152, "2018": 31415.706673068584, "2019": 29675.744125147852, @@ -488523,7 +501647,7 @@ "2021": 26220.257839639704, "2022": 27335.91582981448, "2023": 29173.849658125273, - "2024": 27240.681409210676, + "2024": 27240.681409210672, "2025": 22879.389549744214, "2026": 17511.361154318816, "2027": 12227.01309460654, @@ -488601,7 +501725,7 @@ "2021": 54415.92977273268, "2022": 22286.291416753917, "2023": 5113.349077450351, - "2024": 415.7185604696478, + "2024": 415.71856046964774, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -488671,7 +501795,7 @@ }, "energy": { "2015": 26283.451347735376, - "2016": 28355.740374771813, + "2016": 28355.740374771816, "2017": 32886.05054711673, "2018": 42491.29741952826, "2019": 53661.4330487695, @@ -488679,7 +501803,7 @@ "2021": 92332.25134863303, "2022": 142965.73198894775, "2023": 205080.45741831898, - "2024": 242651.75778297422, + "2024": 242651.7577829742, "2025": 256201.61045025577, "2026": 265330.63884568115, "2027": 274825.9869053935, @@ -488752,8 +501876,8 @@ "2016": 805004.7948107454, "2017": 641190.9822937112, "2018": 321427.72097474674, - "2019": 126079.21819878957, - "2020": 69721.01932182441, + "2019": 126079.21819878955, + "2020": 69721.0193218244, "2021": 33529.089367563414, "2022": 13252.718454054386, "2023": 0.0, @@ -488830,7 +501954,7 @@ "2016": 113439.60853796912, "2017": 122787.17008934538, "2018": 135861.8342932162, - "2019": 140176.33061621513, + "2019": 140176.3306162151, "2020": 136624.21548369213, "2021": 121011.93783346882, "2022": 102450.08175247189, @@ -488908,8 +502032,8 @@ "2016": 58.87591254794714, "2017": 106.13559357627904, "2018": 142.27999776489375, - "2019": 164.07630014486537, - "2020": 242.22583286082428, + "2019": 164.07630014486534, + "2020": 242.22583286082423, "2021": 273.62483607555083, "2022": 279.948032427473, "2023": 303.12124761550825, @@ -488987,7 +502111,7 @@ "2017": 50626.71202336709, "2018": 136344.16473427205, "2019": 202640.37488485046, - "2020": 230580.53936162268, + "2020": 230580.53936162262, "2021": 260997.3479628922, "2022": 285951.2517610463, "2023": 307260.0369635374, @@ -491782,237 +504906,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 109054.0, - "2016": 108818.0, - "2017": 108842.0, - "2018": 108932.0, - "2019": 108992.0, - "2020": 109048.0, - "2021": 109349.0, - "2022": 114286.0, - "2023": 119213.0, - "2024": 123902.0, - "2025": 128461.0, - "2026": 133258.0, - "2027": 138189.0, - "2028": 143165.0, - "2029": 148011.0, - "2030": 152423.0, - "2031": 156544.0, - "2032": 160620.0, - "2033": 164741.0, - "2034": 168764.0, - "2035": 172588.0, - "2036": 176391.0, - "2037": 179989.0, - "2038": 183365.0, - "2039": 186611.0, - "2040": 189938.0, - "2041": 193298.0, - "2042": 196642.0, - "2043": 199928.0, - "2044": 203129.0, - "2045": 206243.0, - "2046": 209228.0, - "2047": 212185.0, - "2048": 215082.0, - "2049": 217889.0, - "2050": 220649.0 - }, - "energy": { - "2015": 2730821, - "2016": 2657383, - "2017": 2161924, - "2018": 2997979, - "2019": 2458047, - "2020": 2190401, - "2021": 2383958, - "2022": 2843571, - "2023": 2978392, - "2024": 2544547, - "2025": 2570255, - "2026": 2598873, - "2027": 2626006, - "2028": 2648992, - "2029": 2666950, - "2030": 2674197, - "2031": 2678099, - "2032": 2680432, - "2033": 2698983, - "2034": 2712649, - "2035": 2722622, - "2036": 2729879, - "2037": 2736037, - "2038": 2737793, - "2039": 2738011, - "2040": 2738877, - "2041": 2739838, - "2042": 2740398, - "2043": 2740421, - "2044": 2739078, - "2045": 2735593, - "2046": 2729476, - "2047": 2725269, - "2048": 2717047, - "2049": 2706960, - "2050": 2695290 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 95901.75879396986, + "2016": 95694.22110552764, + "2017": 95715.32663316584, + "2018": 95794.47236180905, + "2019": 95847.23618090453, + "2020": 95896.4824120603, + "2021": 96161.18090452261, + "2022": 100502.76381909547, + "2023": 104835.5527638191, + "2024": 108959.04522613066, + "2025": 112968.21608040201, + "2026": 117186.68341708543, + "2027": 121522.98994974875, + "2028": 125898.86934673367, + "2029": 130160.4271356784, + "2030": 134040.32663316582, + "2031": 137664.32160804022, + "2032": 141248.74371859297, + "2033": 144872.73869346734, + "2034": 148410.5527638191, + "2035": 151773.36683417085, + "2036": 155117.7135678392, + "2037": 158281.783919598, + "2038": 161250.6281407035, + "2039": 164105.15075376886, + "2040": 167030.90452261307, + "2041": 169985.6783919598, + "2042": 172926.38190954775, + "2043": 175816.08040201006, + "2044": 178631.03015075377, + "2045": 181369.47236180905, + "2046": 183994.47236180905, + "2047": 186594.84924623117, + "2048": 189142.46231155779, + "2049": 191610.9296482412, + "2050": 194038.06532663316 + }, + "energy": { + "2015": 2304343.9970053895, + "2016": 2242374.9355209195, + "2017": 1824292.6180009162, + "2018": 2529779.473571582, + "2019": 2074169.5807990003, + "2020": 1848322.3160304548, + "2021": 2011651.1871019648, + "2022": 2399485.6359712384, + "2023": 2513251.408982455, + "2024": 2147160.7273226893, + "2025": 2168853.864835186, + "2026": 2193002.5426526996, + "2027": 2215898.1354691996, + "2028": 2235294.37239398, + "2029": 2250447.840709268, + "2030": 2256563.064279871, + "2031": 2259855.6822421304, + "2032": 2261824.3336275616, + "2033": 2277478.192114971, + "2034": 2289009.9494374306, + "2035": 2297425.448908884, + "2036": 2303549.1107623223, + "2037": 2308745.405332182, + "2038": 2310227.1677980274, + "2039": 2310411.122363833, + "2040": 2311141.877657353, + "2041": 2311952.796637807, + "2042": 2312425.340476573, + "2043": 2312444.748527094, + "2044": 2311311.487142339, + "2045": 2308370.7455743034, + "2046": 2303209.0479640677, + "2047": 2299659.0623753374, + "2048": 2292721.106228311, + "2049": 2284209.4103325373, + "2050": 2274361.9342639656 + } + }, + "panel replacement": { + "stock": { + "2015": 6028.110552763819, + "2016": 6015.0653266331665, + "2017": 6016.391959798995, + "2018": 6021.366834170854, + "2019": 6024.683417085427, + "2020": 6027.7788944723625, + "2021": 6044.417085427136, + "2022": 6317.316582914574, + "2023": 6589.663316582915, + "2024": 6848.854271356784, + "2025": 7100.859296482413, + "2026": 7366.020100502513, + "2027": 7638.587939698493, + "2028": 7913.643216080402, + "2029": 8181.51256281407, + "2030": 8425.391959798995, + "2031": 8653.185929648242, + "2032": 8878.492462311558, + "2033": 9106.286432160805, + "2034": 9328.663316582915, + "2035": 9540.040201005026, + "2036": 9750.256281407035, + "2037": 9949.140703517589, + "2038": 10135.753768844223, + "2039": 10315.180904522615, + "2040": 10499.085427135678, + "2041": 10684.81407035176, + "2042": 10869.658291457286, + "2043": 11051.29648241206, + "2044": 11228.236180904523, + "2045": 11400.366834170854, + "2046": 11565.366834170854, + "2047": 11728.819095477387, + "2048": 11888.954773869347, + "2049": 12044.115577889448, + "2050": 12196.6783919598 + }, + "energy": { + "2015": 224492.23991266335, + "2016": 218455.1319825917, + "2017": 177724.9996542962, + "2018": 246454.46220060802, + "2019": 202068.34385725114, + "2020": 180066.0046180023, + "2021": 195977.7192564848, + "2022": 233761.06421500788, + "2023": 244844.276288324, + "2024": 209179.2378896485, + "2025": 211292.61203745048, + "2026": 213645.20816946373, + "2027": 215875.72710334856, + "2028": 217765.33415801544, + "2029": 219241.6050832616, + "2030": 219837.35825150186, + "2031": 220158.1294482003, + "2032": 220349.91806990647, + "2033": 221874.93766753655, + "2034": 222998.3767177879, + "2035": 223818.22580663298, + "2036": 224414.80104354754, + "2037": 224921.03093316028, + "2038": 225065.38619236133, + "2039": 225083.3072894603, + "2040": 225154.49843665172, + "2041": 225233.49923624864, + "2042": 225279.5350820075, + "2043": 225281.4258399583, + "2044": 225171.02201700443, + "2045": 224884.5310840229, + "2046": 224381.67167597462, + "2047": 224035.8273847111, + "2048": 223359.92252072992, + "2049": 222530.70184899823, + "2050": 221571.34770613027 + } + }, + "panel management": { + "stock": { + "2015": 7124.130653266332, + "2016": 7108.713567839197, + "2017": 7110.281407035176, + "2018": 7116.160804020101, + "2019": 7120.08040201005, + "2020": 7123.738693467337, + "2021": 7143.402010050252, + "2022": 7465.9195979899505, + "2023": 7787.7839195979905, + "2024": 8094.100502512563, + "2025": 8391.92462311558, + "2026": 8705.29648241206, + "2027": 9027.422110552765, + "2028": 9352.48743718593, + "2029": 9669.060301507538, + "2030": 9957.281407035176, + "2031": 10226.492462311558, + "2032": 10492.763819095479, + "2033": 10761.974874371861, + "2034": 11024.78391959799, + "2035": 11274.592964824122, + "2036": 11523.03015075377, + "2037": 11758.075376884422, + "2038": 11978.618090452263, + "2039": 12190.668341708544, + "2040": 12408.010050251258, + "2041": 12627.507537688443, + "2042": 12845.959798994976, + "2043": 13060.62311557789, + "2044": 13269.733668341709, + "2045": 13473.1608040201, + "2046": 13668.1608040201, + "2047": 13861.331658291458, + "2048": 14050.582914572866, + "2049": 14233.954773869347, + "2050": 14414.256281407037 + }, + "energy": { + "2015": 201984.76308194685, + "2016": 196552.93249648847, + "2017": 159906.38234478747, + "2018": 221745.06422780984, + "2019": 181809.07534374835, + "2020": 162012.67935154279, + "2021": 176329.09364155022, + "2022": 210324.2998137537, + "2023": 220296.31472922093, + "2024": 188207.03478766224, + "2025": 190108.52312736327, + "2026": 192225.24917783643, + "2027": 194232.13742745164, + "2028": 195932.2934480043, + "2029": 197260.55420747027, + "2030": 197796.57746862684, + "2031": 198085.18830966906, + "2032": 198257.74830253207, + "2033": 199629.87021749216, + "2034": 200640.6738447815, + "2035": 201378.32528448268, + "2036": 201915.0881941299, + "2037": 202370.5637346573, + "2038": 202500.44600961122, + "2039": 202516.57034670687, + "2040": 202580.62390599505, + "2041": 202651.7041259442, + "2042": 202693.12444141926, + "2043": 202694.8256329477, + "2044": 202595.49084065665, + "2045": 202337.72334167353, + "2046": 201885.28035995766, + "2047": 201574.11023995135, + "2048": 200965.97125095874, + "2049": 200219.88781846443, + "2050": 199356.718029904 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 84513.01547116737, + "2016": 84330.12376933896, + "2017": 84348.7229254571, + "2018": 84418.46976090015, + "2019": 84464.9676511955, + "2020": 84508.36568213784, + "2021": 84741.63009845288, + "2022": 88567.63150492264, + "2023": 92385.88326300985, + "2024": 96019.69338959212, + "2025": 99552.75808720113, + "2026": 103270.26441631505, + "2027": 107091.61603375527, + "2028": 110947.84106891703, + "2029": 114703.32067510548, + "2030": 118122.46554149086, + "2031": 121316.09563994374, + "2032": 124474.85232067511, + "2033": 127668.48241912799, + "2034": 130786.16596343179, + "2035": 133749.63150492264, + "2036": 136696.82278481012, + "2037": 139485.14627285514, + "2038": 142101.4275668073, + "2039": 144616.96343178622, + "2040": 147195.27144866384, + "2041": 149799.15330520394, + "2042": 152390.63572433192, + "2043": 154937.17018284107, + "2044": 157417.83263009845, + "2045": 159831.07313642756, + "2046": 162144.34317862167, + "2047": 164435.9142053446, + "2048": 166680.98734177215, + "2049": 168856.3136427567, + "2050": 170995.21659634318 + }, + "energy": { + "2015": 2009614.8436857858, + "2016": 1955571.7207968829, + "2017": 1590962.7768793886, + "2018": 2206216.7749033235, + "2019": 1808880.0905212443, + "2020": 1611919.039447913, + "2021": 1754357.8958575015, + "2022": 2092587.7202037165, + "2023": 2191802.6752815344, + "2024": 1872535.556763382, + "2025": 1891454.108510814, + "2026": 1912514.1331688196, + "2027": 1932481.3443312233, + "2028": 1949396.7726207236, + "2029": 1962612.0889533977, + "2030": 1967945.1659922043, + "2031": 1970816.653035867, + "2032": 1972533.510871045, + "2033": 1986185.216700616, + "2034": 1996242.04446553, + "2035": 2003581.1885676438, + "2036": 2008921.6246198888, + "2037": 2013453.3050952537, + "2038": 2014745.5478550363, + "2039": 2014905.9743479935, + "2040": 2015543.2649117587, + "2041": 2016250.4661031887, + "2042": 2016662.570855739, + "2043": 2016679.4965866474, + "2044": 2015691.1810818706, + "2045": 2013126.564898589, + "2046": 2008625.0563783213, + "2047": 2005529.1194247876, + "2048": 1999478.5385757373, + "2049": 1992055.5017204257, + "2050": 1983467.533037816 + } + }, + "panel replacement": { + "stock": { + "2015": 2607.4796061884667, + "2016": 2601.836849507735, + "2017": 2602.4106891701826, + "2018": 2604.56258790436, + "2019": 2605.997187060478, + "2020": 2607.336146272855, + "2021": 2614.533052039381, + "2022": 2732.576652601969, + "2023": 2850.381153305204, + "2024": 2962.4950773558367, + "2025": 3071.5007032348803, + "2026": 3186.196905766526, + "2027": 3304.097046413502, + "2028": 3423.0731364275666, + "2029": 3538.940928270042, + "2030": 3644.4317862165963, + "2031": 3742.964838255977, + "2032": 3840.4219409282696, + "2033": 3938.954992967651, + "2034": 4035.1448663853726, + "2035": 4126.576652601969, + "2036": 4217.506329113924, + "2037": 4303.534458509142, + "2038": 4384.254571026722, + "2039": 4461.866385372714, + "2040": 4541.414908579465, + "2041": 4621.752461322081, + "2042": 4701.707454289733, + "2043": 4780.275668073136, + "2044": 4856.811533052039, + "2045": 4931.26722925457, + "2046": 5002.6385372714485, + "2047": 5073.340365682137, + "2048": 5142.607594936709, + "2049": 5209.722925457102, + "2050": 5275.714486638537 + }, + "energy": { + "2015": 92482.86314453502, + "2016": 89995.78819395849, + "2017": 73216.41419224686, + "2018": 101530.52198118807, + "2019": 83245.01104387101, + "2020": 74180.82544211161, + "2021": 80735.88911771201, + "2022": 96301.29094318837, + "2023": 100867.18233336347, + "2024": 86174.44789161837, + "2025": 87045.08329603326, + "2026": 88014.26969729147, + "2027": 88933.16461046983, + "2028": 89711.61588656603, + "2029": 90319.78729595154, + "2030": 90565.21653104547, + "2031": 90697.36291925253, + "2032": 90776.37304833686, + "2033": 91404.62718663237, + "2034": 91867.4443422545, + "2035": 92205.19317095491, + "2036": 92450.96106926823, + "2037": 92659.50987977028, + "2038": 92718.97914109565, + "2039": 92726.36199927842, + "2040": 92755.69023407783, + "2041": 92788.23576946148, + "2042": 92807.20090974747, + "2043": 92807.97983515207, + "2044": 92762.49736478762, + "2045": 92644.47323282924, + "2046": 92437.3129415267, + "2047": 92294.83732512816, + "2048": 92016.38842614344, + "2049": 91674.77883674197, + "2050": 91279.55885971061 + } + }, + "panel management": { + "stock": { + "2015": 21933.504922644162, + "2016": 21886.039381153303, + "2017": 21890.866385372716, + "2018": 21908.9676511955, + "2019": 21921.03516174402, + "2020": 21932.29817158931, + "2021": 21992.836849507734, + "2022": 22985.791842475388, + "2023": 23976.73558368495, + "2024": 24919.811533052038, + "2025": 25836.741209563992, + "2026": 26801.538677918423, + "2027": 27793.286919831222, + "2028": 28794.085794655413, + "2029": 29768.73839662447, + "2030": 30656.102672292545, + "2031": 31484.93952180028, + "2032": 32304.725738396624, + "2033": 33133.56258790436, + "2034": 33942.68917018284, + "2035": 34711.79184247539, + "2036": 35476.670886075946, + "2037": 36200.31926863572, + "2038": 36879.31786216596, + "2039": 37532.170182841066, + "2040": 38201.31364275668, + "2041": 38877.09423347398, + "2042": 39549.65682137834, + "2043": 40210.554149085794, + "2044": 40854.35583684951, + "2045": 41480.65963431786, + "2046": 42081.01828410689, + "2047": 42675.74542897328, + "2048": 43258.40506329114, + "2049": 43822.963431786215, + "2050": 44378.06891701828 + }, + "energy": { + "2015": 628723.2931696794, + "2016": 611815.4910091588, + "2017": 497744.80892836466, + "2018": 690231.7031154888, + "2019": 565921.8984348848, + "2020": 504301.1351099756, + "2021": 548864.2150247864, + "2022": 654681.9888530951, + "2023": 685722.1423851023, + "2024": 585836.995345, + "2025": 591755.8081931529, + "2026": 598344.597133889, + "2027": 604591.491058307, + "2028": 609883.6114927104, + "2029": 614018.1237506509, + "2030": 615686.6174767504, + "2031": 616584.9840448806, + "2032": 617122.1160806182, + "2033": 621393.1561127517, + "2034": 624539.5111922156, + "2035": 626835.6182614014, + "2036": 628506.4143108431, + "2037": 629924.1850249759, + "2038": 630328.473003868, + "2039": 630378.6636527282, + "2040": 630578.0448541635, + "2041": 630799.2981273499, + "2042": 630928.2282345137, + "2043": 630933.5235782007, + "2044": 630624.3215533419, + "2045": 629821.9618685818, + "2046": 628413.6306801521, + "2047": 627445.0432500844, + "2048": 625552.0729981195, + "2049": 623229.7194428324, + "2050": 620542.9081024736 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 84228.69918699187, + "2016": 84046.42276422764, + "2017": 84064.9593495935, + "2018": 84134.47154471544, + "2019": 84180.81300813008, + "2020": 84224.0650406504, + "2021": 84456.54471544715, + "2022": 88269.67479674796, + "2023": 92075.081300813, + "2024": 95696.66666666667, + "2025": 99217.84552845528, + "2026": 102922.84552845528, + "2027": 106731.34146341463, + "2028": 110574.59349593495, + "2029": 114317.43902439025, + "2030": 117725.081300813, + "2031": 120907.9674796748, + "2032": 124056.09756097561, + "2033": 127238.9837398374, + "2034": 130346.17886178862, + "2035": 133299.67479674798, + "2036": 136236.95121951218, + "2037": 139015.8943089431, + "2038": 141623.37398373985, + "2039": 144130.44715447153, + "2040": 146700.081300813, + "2041": 149295.20325203252, + "2042": 151877.9674796748, + "2043": 154415.9349593496, + "2044": 156888.2520325203, + "2045": 159293.37398373985, + "2046": 161598.86178861788, + "2047": 163882.72357723577, + "2048": 166120.24390243902, + "2049": 168288.2520325203, + "2050": 170419.9593495935 + }, + "energy": { + "2015": 2024093.3963374612, + "2016": 1969660.9121723583, + "2017": 1602425.0918619235, + "2018": 2222111.7738066264, + "2019": 1821912.4214245854, + "2020": 1623532.3367701403, + "2021": 1766997.4139446933, + "2022": 2107664.062608538, + "2023": 2207593.8257777877, + "2024": 1886026.5024219083, + "2025": 1905081.3555349624, + "2026": 1926293.1101012211, + "2027": 1946404.177843422, + "2028": 1963441.4757139937, + "2029": 1976752.003650987, + "2030": 1982123.5035930402, + "2031": 1985015.6786687807, + "2032": 1986744.9058475872, + "2033": 2000494.9673109553, + "2034": 2010624.2509052837, + "2035": 2018016.2709028132, + "2036": 2023395.1828773515, + "2037": 2027959.512481762, + "2038": 2029261.0653861703, + "2039": 2029422.6476943484, + "2040": 2030064.5297075703, + "2041": 2030776.8260294017, + "2042": 2031191.8998485752, + "2043": 2031208.9475232912, + "2044": 2030213.5115605236, + "2045": 2027630.4182394175, + "2046": 2023096.4779681964, + "2047": 2019978.235901656, + "2048": 2013884.062792292, + "2049": 2006407.5456244308, + "2050": 1997757.7037141563 + } + }, + "panel replacement": { + "stock": { + "2015": 3989.780487804878, + "2016": 3981.1463414634145, + "2017": 3982.0243902439024, + "2018": 3985.3170731707314, + "2019": 3987.5121951219508, + "2020": 3989.560975609756, + "2021": 4000.5731707317073, + "2022": 4181.195121951219, + "2023": 4361.451219512195, + "2024": 4533.0, + "2025": 4699.792682926829, + "2026": 4875.292682926829, + "2027": 5055.695121951219, + "2028": 5237.743902439024, + "2029": 5415.036585365853, + "2030": 5576.451219512195, + "2031": 5727.219512195122, + "2032": 5876.341463414634, + "2033": 6027.10975609756, + "2034": 6174.292682926829, + "2035": 6314.195121951219, + "2036": 6453.329268292682, + "2037": 6584.963414634146, + "2038": 6708.475609756098, + "2039": 6827.2317073170725, + "2040": 6948.951219512194, + "2041": 7071.878048780487, + "2042": 7194.219512195122, + "2043": 7314.4390243902435, + "2044": 7431.548780487805, + "2045": 7545.475609756097, + "2046": 7654.682926829268, + "2047": 7762.865853658536, + "2048": 7868.853658536585, + "2049": 7971.548780487805, + "2050": 8072.5243902439015 + }, + "energy": { + "2015": 123634.22005280532, + "2016": 120309.41412365876, + "2017": 97878.17932901537, + "2018": 135729.4364587387, + "2019": 111284.74685749742, + "2020": 99167.4369128862, + "2021": 107930.46778556546, + "2022": 128738.82350757362, + "2023": 134842.6615774212, + "2024": 115200.91713543495, + "2025": 116364.81199676695, + "2026": 117660.45316455905, + "2027": 118888.86296977615, + "2028": 119929.5229698764, + "2029": 120742.54708376314, + "2030": 121070.64518785808, + "2031": 121247.30294999118, + "2032": 121352.92636338342, + "2033": 122192.79774865531, + "2034": 122811.50737892461, + "2035": 123263.02143883063, + "2036": 123591.57227937391, + "2037": 123870.36738424719, + "2038": 123949.86790457157, + "2039": 123959.73755914487, + "2040": 123998.94453556907, + "2041": 124042.45250825229, + "2042": 124067.80574935801, + "2043": 124068.84704318913, + "2044": 124008.04453818023, + "2045": 123850.26588594195, + "2046": 123573.32700050675, + "2047": 123382.8607767, + "2048": 123010.6208688942, + "2049": 122553.94561347736, + "2050": 122025.60217829204 + } + }, + "panel management": { + "stock": { + "2015": 20835.520325203255, + "2016": 20790.430894308945, + "2017": 20795.016260162603, + "2018": 20812.211382113823, + "2019": 20823.674796747968, + "2020": 20834.37398373984, + "2021": 20891.88211382114, + "2022": 21835.130081300813, + "2023": 22776.467479674797, + "2024": 23672.333333333336, + "2025": 24543.361788617887, + "2026": 25459.861788617887, + "2027": 26401.96341463415, + "2028": 27352.66260162602, + "2029": 28278.524390243903, + "2030": 29121.4674796748, + "2031": 29908.813008130084, + "2032": 30687.56097560976, + "2033": 31474.906504065042, + "2034": 32243.528455284555, + "2035": 32974.13008130081, + "2036": 33700.71951219512, + "2037": 34388.14227642277, + "2038": 35033.150406504064, + "2039": 35653.32113821139, + "2040": 36288.9674796748, + "2041": 36930.918699186994, + "2042": 37569.813008130084, + "2043": 38197.62601626017, + "2044": 38809.19918699187, + "2045": 39404.150406504064, + "2046": 39974.455284552845, + "2047": 40539.41056910569, + "2048": 41092.902439024394, + "2049": 41629.19918699187, + "2050": 42156.51626016261 + }, + "energy": { + "2015": 583093.3836097337, + "2016": 567412.6737039831, + "2017": 461620.72880906134, + "2018": 640137.7897346349, + "2019": 524849.8317179173, + "2020": 467701.22631697357, + "2021": 509030.11826974136, + "2022": 607168.1138838883, + "2023": 635955.5126447914, + "2024": 543319.5804426569, + "2025": 548808.8324682709, + "2026": 554919.4367342199, + "2027": 560712.9591868022, + "2028": 565621.00131613, + "2029": 569455.4492652499, + "2030": 571002.8512191018, + "2031": 571836.0183812282, + "2032": 572334.1677890295, + "2033": 576295.2349403896, + "2034": 579213.2417157918, + "2035": 581342.7076583563, + "2036": 582892.2448432746, + "2037": 584207.1201339908, + "2038": 584582.0667092582, + "2039": 584628.6147465068, + "2040": 584813.5257568609, + "2041": 585018.721462346, + "2042": 585138.294402067, + "2043": 585143.2054335198, + "2044": 584856.4439012964, + "2045": 584112.3158746406, + "2046": 582806.1950312969, + "2047": 581907.903321644, + "2048": 580152.3163388139, + "2049": 577998.5087620919, + "2050": 575506.6941075518 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 1.0, - "2025": 1.0, - "2026": 1.0, - "2027": 1.0, - "2028": 1.0, - "2029": 1.0, - "2030": 2.0, - "2031": 2.0, - "2032": 2.0, - "2033": 2.0, - "2034": 2.0, - "2035": 2.0, - "2036": 3.0, - "2037": 3.0, - "2038": 3.0, - "2039": 3.0, - "2040": 3.0, - "2041": 3.0, - "2042": 3.0, - "2043": 3.0, - "2044": 4.0, - "2045": 4.0, - "2046": 4.0, - "2047": 4.0, - "2048": 4.0, - "2049": 4.0, - "2050": 4.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.8793969849246231, + "2025": 0.8793969849246231, + "2026": 0.8793969849246231, + "2027": 0.8793969849246231, + "2028": 0.8793969849246231, + "2029": 0.8793969849246231, + "2030": 1.7587939698492463, + "2031": 1.7587939698492463, + "2032": 1.7587939698492463, + "2033": 1.7587939698492463, + "2034": 1.7587939698492463, + "2035": 1.7587939698492463, + "2036": 2.6381909547738696, + "2037": 2.6381909547738696, + "2038": 2.6381909547738696, + "2039": 2.6381909547738696, + "2040": 2.6381909547738696, + "2041": 2.6381909547738696, + "2042": 2.6381909547738696, + "2043": 2.6381909547738696, + "2044": 3.5175879396984926, + "2045": 3.5175879396984926, + "2046": 3.5175879396984926, + "2047": 3.5175879396984926, + "2048": 3.5175879396984926, + "2049": 3.5175879396984926, + "2050": 3.5175879396984926 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.05527638190954774, + "2025": 0.05527638190954774, + "2026": 0.05527638190954774, + "2027": 0.05527638190954774, + "2028": 0.05527638190954774, + "2029": 0.05527638190954774, + "2030": 0.11055276381909548, + "2031": 0.11055276381909548, + "2032": 0.11055276381909548, + "2033": 0.11055276381909548, + "2034": 0.11055276381909548, + "2035": 0.11055276381909548, + "2036": 0.1658291457286432, + "2037": 0.1658291457286432, + "2038": 0.1658291457286432, + "2039": 0.1658291457286432, + "2040": 0.1658291457286432, + "2041": 0.1658291457286432, + "2042": 0.1658291457286432, + "2043": 0.1658291457286432, + "2044": 0.22110552763819097, + "2045": 0.22110552763819097, + "2046": 0.22110552763819097, + "2047": 0.22110552763819097, + "2048": 0.22110552763819097, + "2049": 0.22110552763819097, + "2050": 0.22110552763819097 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.06532663316582915, + "2025": 0.06532663316582915, + "2026": 0.06532663316582915, + "2027": 0.06532663316582915, + "2028": 0.06532663316582915, + "2029": 0.06532663316582915, + "2030": 0.1306532663316583, + "2031": 0.1306532663316583, + "2032": 0.1306532663316583, + "2033": 0.1306532663316583, + "2034": 0.1306532663316583, + "2035": 0.1306532663316583, + "2036": 0.19597989949748745, + "2037": 0.19597989949748745, + "2038": 0.19597989949748745, + "2039": 0.19597989949748745, + "2040": 0.19597989949748745, + "2041": 0.19597989949748745, + "2042": 0.19597989949748745, + "2043": 0.19597989949748745, + "2044": 0.2613065326633166, + "2045": 0.2613065326633166, + "2046": 0.2613065326633166, + "2047": 0.2613065326633166, + "2048": 0.2613065326633166, + "2049": 0.2613065326633166, + "2050": 0.2613065326633166 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.7749648382559775, + "2025": 0.7749648382559775, + "2026": 0.7749648382559775, + "2027": 0.7749648382559775, + "2028": 0.7749648382559775, + "2029": 0.7749648382559775, + "2030": 1.549929676511955, + "2031": 1.549929676511955, + "2032": 1.549929676511955, + "2033": 1.549929676511955, + "2034": 1.549929676511955, + "2035": 1.549929676511955, + "2036": 2.3248945147679327, + "2037": 2.3248945147679327, + "2038": 2.3248945147679327, + "2039": 2.3248945147679327, + "2040": 2.3248945147679327, + "2041": 2.3248945147679327, + "2042": 2.3248945147679327, + "2043": 2.3248945147679327, + "2044": 3.09985935302391, + "2045": 3.09985935302391, + "2046": 3.09985935302391, + "2047": 3.09985935302391, + "2048": 3.09985935302391, + "2049": 3.09985935302391, + "2050": 3.09985935302391 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.02390998593530239, + "2025": 0.02390998593530239, + "2026": 0.02390998593530239, + "2027": 0.02390998593530239, + "2028": 0.02390998593530239, + "2029": 0.02390998593530239, + "2030": 0.04781997187060478, + "2031": 0.04781997187060478, + "2032": 0.04781997187060478, + "2033": 0.04781997187060478, + "2034": 0.04781997187060478, + "2035": 0.04781997187060478, + "2036": 0.07172995780590717, + "2037": 0.07172995780590717, + "2038": 0.07172995780590717, + "2039": 0.07172995780590717, + "2040": 0.07172995780590717, + "2041": 0.07172995780590717, + "2042": 0.07172995780590717, + "2043": 0.07172995780590717, + "2044": 0.09563994374120956, + "2045": 0.09563994374120956, + "2046": 0.09563994374120956, + "2047": 0.09563994374120956, + "2048": 0.09563994374120956, + "2049": 0.09563994374120956, + "2050": 0.09563994374120956 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.2011251758087201, + "2025": 0.2011251758087201, + "2026": 0.2011251758087201, + "2027": 0.2011251758087201, + "2028": 0.2011251758087201, + "2029": 0.2011251758087201, + "2030": 0.4022503516174402, + "2031": 0.4022503516174402, + "2032": 0.4022503516174402, + "2033": 0.4022503516174402, + "2034": 0.4022503516174402, + "2035": 0.4022503516174402, + "2036": 0.6033755274261603, + "2037": 0.6033755274261603, + "2038": 0.6033755274261603, + "2039": 0.6033755274261603, + "2040": 0.6033755274261603, + "2041": 0.6033755274261603, + "2042": 0.6033755274261603, + "2043": 0.6033755274261603, + "2044": 0.8045007032348804, + "2045": 0.8045007032348804, + "2046": 0.8045007032348804, + "2047": 0.8045007032348804, + "2048": 0.8045007032348804, + "2049": 0.8045007032348804, + "2050": 0.8045007032348804 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.7723577235772358, + "2025": 0.7723577235772358, + "2026": 0.7723577235772358, + "2027": 0.7723577235772358, + "2028": 0.7723577235772358, + "2029": 0.7723577235772358, + "2030": 1.5447154471544715, + "2031": 1.5447154471544715, + "2032": 1.5447154471544715, + "2033": 1.5447154471544715, + "2034": 1.5447154471544715, + "2035": 1.5447154471544715, + "2036": 2.317073170731707, + "2037": 2.317073170731707, + "2038": 2.317073170731707, + "2039": 2.317073170731707, + "2040": 2.317073170731707, + "2041": 2.317073170731707, + "2042": 2.317073170731707, + "2043": 2.317073170731707, + "2044": 3.089430894308943, + "2045": 3.089430894308943, + "2046": 3.089430894308943, + "2047": 3.089430894308943, + "2048": 3.089430894308943, + "2049": 3.089430894308943, + "2050": 3.089430894308943 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.036585365853658534, + "2025": 0.036585365853658534, + "2026": 0.036585365853658534, + "2027": 0.036585365853658534, + "2028": 0.036585365853658534, + "2029": 0.036585365853658534, + "2030": 0.07317073170731707, + "2031": 0.07317073170731707, + "2032": 0.07317073170731707, + "2033": 0.07317073170731707, + "2034": 0.07317073170731707, + "2035": 0.07317073170731707, + "2036": 0.1097560975609756, + "2037": 0.1097560975609756, + "2038": 0.1097560975609756, + "2039": 0.1097560975609756, + "2040": 0.1097560975609756, + "2041": 0.1097560975609756, + "2042": 0.1097560975609756, + "2043": 0.1097560975609756, + "2044": 0.14634146341463414, + "2045": 0.14634146341463414, + "2046": 0.14634146341463414, + "2047": 0.14634146341463414, + "2048": 0.14634146341463414, + "2049": 0.14634146341463414, + "2050": 0.14634146341463414 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.1910569105691057, + "2025": 0.1910569105691057, + "2026": 0.1910569105691057, + "2027": 0.1910569105691057, + "2028": 0.1910569105691057, + "2029": 0.1910569105691057, + "2030": 0.3821138211382114, + "2031": 0.3821138211382114, + "2032": 0.3821138211382114, + "2033": 0.3821138211382114, + "2034": 0.3821138211382114, + "2035": 0.3821138211382114, + "2036": 0.5731707317073171, + "2037": 0.5731707317073171, + "2038": 0.5731707317073171, + "2039": 0.5731707317073171, + "2040": 0.5731707317073171, + "2041": 0.5731707317073171, + "2042": 0.5731707317073171, + "2043": 0.5731707317073171, + "2044": 0.7642276422764228, + "2045": 0.7642276422764228, + "2046": 0.7642276422764228, + "2047": 0.7642276422764228, + "2048": 0.7642276422764228, + "2049": 0.7642276422764228, + "2050": 0.7642276422764228 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } }, "NGHP": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } } } @@ -501575,312 +516595,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 12651426.808401426, - "2017": 11242294.23034833, - "2018": 12850120.76925123, - "2019": 11302005.738522073, - "2020": 10488440.412149461, - "2021": 10687760.93159799, - "2022": 11054797.119337311, - "2023": 10793985.211230332, - "2024": 9662762.378324391, - "2025": 9432813.618750617, - "2026": 9185966.972087163, - "2027": 8904749.311174888, - "2028": 8602159.371219423, - "2029": 8306571.06700842, - "2030": 8011676.231043366, - "2031": 7741980.033875302, - "2032": 7472548.226227744, - "2033": 7208356.5845854785, - "2034": 6949091.313502109, - "2035": 6700351.350441357, - "2036": 6459807.118330875, - "2037": 6230736.700855226, - "2038": 6006622.938008314, - "2039": 5790868.006840748, - "2040": 5581728.8347143, - "2041": 5383286.619221279, - "2042": 5195268.711501172, - "2043": 5011477.502513645, - "2044": 4840364.477991528, - "2045": 4670004.730256654, - "2046": 4507992.380246431, - "2047": 4353681.018639583, - "2048": 4201321.016955529, - "2049": 4056329.8808689155, - "2050": 3912879.93799039 - }, - "stock": { - "2016": 5.860999999999999, - "2017": 5.662999999999999, - "2018": 5.466999999999999, - "2019": 5.287, - "2020": 5.1129999999999995, - "2021": 4.9510000000000005, - "2022": 4.794, - "2023": 4.641, - "2024": 4.493, - "2025": 4.349, - "2026": 4.208, - "2027": 4.071, - "2028": 3.936, - "2029": 3.806, - "2030": 3.677, - "2031": 3.5620000000000003, - "2032": 3.446999999999999, - "2033": 3.3369999999999997, - "2034": 3.227, - "2035": 3.1209999999999996, - "2036": 3.0170000000000003, - "2037": 2.916, - "2038": 2.818, - "2039": 2.721, - "2040": 2.627, - "2041": 2.5389999999999997, - "2042": 2.4539999999999997, - "2043": 2.368, - "2044": 2.287, - "2045": 2.206, - "2046": 2.129, - "2047": 2.054, - "2048": 1.9799999999999998, - "2049": 1.9100000000000001, - "2050": 1.84 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 22675929.88766429, - "2017": 20822421.581097346, - "2018": 25015972.475352377, - "2019": 23083836.750351697, - "2020": 22459451.88096081, - "2021": 23952722.790427346, - "2022": 25837119.286461018, - "2023": 26299554.41031773, - "2024": 24563037.08220646, - "2025": 25019155.555695403, - "2026": 25376247.72047356, - "2027": 25582894.06913434, - "2028": 25701967.721615862, - "2029": 25791207.33009109, - "2030": 25857584.581722595, - "2031": 25938376.591071844, - "2032": 25978879.100489665, - "2033": 25964348.28264478, - "2034": 25923579.251734026, - "2035": 25854984.99447036, - "2036": 25762295.536587447, - "2037": 25660886.330622356, - "2038": 25526305.6628147, - "2039": 25389885.543154083, - "2040": 25230817.881563384, - "2041": 25068187.145810552, - "2042": 24903622.390028838, - "2043": 24754684.360135026, - "2044": 24603634.193150967, - "2045": 24440038.02528776, - "2046": 24267464.906383827, - "2047": 24099870.48016636, - "2048": 23922292.15350619, - "2049": 23732751.665446248, - "2050": 23536790.17919305 - }, - "stock": { - "2016": 10.618, - "2017": 10.595, - "2018": 10.743, - "2019": 10.893999999999998, - "2020": 11.039, - "2021": 11.181999999999999, - "2022": 11.287999999999998, - "2023": 11.395999999999999, - "2024": 11.512, - "2025": 11.628, - "2026": 11.718999999999998, - "2027": 11.791, - "2028": 11.856, - "2029": 11.913, - "2030": 11.963, - "2031": 12.029, - "2032": 12.078, - "2033": 12.113, - "2034": 12.13, - "2035": 12.133, - "2036": 12.12, - "2037": 12.095, - "2038": 12.059000000000001, - "2039": 12.011, - "2040": 11.953, - "2041": 11.899, - "2042": 11.835999999999999, - "2043": 11.767, - "2044": 11.692, - "2045": 11.609, - "2046": 11.521999999999998, - "2047": 11.428, - "2048": 11.328999999999999, - "2049": 11.227, - "2050": 11.117 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 1399034.3039342805, - "2017": 1225037.1885543254, - "2018": 1378707.7553964, - "2019": 1193640.5111262347, - "2020": 1092394.706889726, - "2021": 1097545.277974663, - "2022": 1118116.5942016675, - "2023": 1075657.3784519364, - "2024": 949005.539469145, - "2025": 913585.8255539787, - "2026": 874339.3074392731, - "2027": 834706.6196907687, - "2028": 795203.9071647143, - "2029": 756633.6029004921, - "2030": 719209.1872340452, - "2031": 685232.3750528608, - "2032": 651283.67328259, - "2033": 619470.1327697383, - "2034": 589396.4347638646, - "2035": 560794.6550882818, - "2036": 532532.3450816779, - "2037": 505982.96852242044, - "2038": 480606.3991769842, - "2039": 457016.4500051723, - "2040": 433440.2837223165, - "2041": 412265.23496817064, - "2042": 392685.8984699901, - "2043": 373570.13735132565, - "2044": 354600.3288574982, - "2045": 339490.2444555857, - "2046": 320531.7133697406, - "2047": 306908.5011940574, - "2048": 290695.82953828224, - "2049": 278225.45368483226, - "2050": 263273.882816561 - }, - "stock": { - "2016": 1.091, - "2017": 1.038, - "2018": 0.986, - "2019": 0.9380000000000001, - "2020": 0.894, - "2021": 0.8530000000000001, - "2022": 0.813, - "2023": 0.775, - "2024": 0.739, - "2025": 0.7050000000000001, - "2026": 0.67, - "2027": 0.638, - "2028": 0.608, - "2029": 0.5790000000000001, - "2030": 0.5509999999999999, - "2031": 0.526, - "2032": 0.501, - "2033": 0.47800000000000004, - "2034": 0.456, - "2035": 0.435, - "2036": 0.414, - "2037": 0.394, - "2038": 0.375, - "2039": 0.357, - "2040": 0.33899999999999997, - "2041": 0.323, - "2042": 0.30800000000000005, - "2043": 0.29300000000000004, - "2044": 0.278, - "2045": 0.266, - "2046": 0.251, - "2047": 0.24, - "2048": 0.22699999999999998, - "2049": 0.217, - "2050": 0.20500000000000002 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -509528,312 +524243,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 11213759.432660744, - "2017": 10000368.371293388, - "2018": 11412738.157682607, - "2019": 10032154.076531155, - "2020": 9300971.629154122, - "2021": 9463551.273550356, - "2022": 9774772.724138213, - "2023": 9530315.268628562, - "2024": 8516864.906991715, - "2025": 8304567.667004544, - "2026": 8070578.057197066, - "2027": 7815046.692110258, - "2028": 7540767.527446167, - "2029": 7270596.33838032, - "2030": 7006830.039814946, - "2031": 6752537.586431213, - "2032": 6504149.751016535, - "2033": 6260683.218037228, - "2034": 6029318.727758347, - "2035": 5802332.411833926, - "2036": 5583159.742870853, - "2037": 5379630.589118164, - "2038": 5176964.058349565, - "2039": 4986050.214052351, - "2040": 4801655.368360529, - "2041": 4624303.031668893, - "2042": 4453679.870377886, - "2043": 4294178.96549195, - "2044": 4136098.322897932, - "2045": 3991179.65069481, - "2046": 3848041.3576878915, - "2047": 3710800.394298808, - "2048": 3577029.232060424, - "2049": 3449192.3959646826, - "2050": 3326606.063504498 - }, - "stock": { - "2016": 3.617, - "2017": 3.4939999999999998, - "2018": 3.375, - "2019": 3.272, - "2020": 3.172, - "2021": 3.077, - "2022": 2.9850000000000003, - "2023": 2.895, - "2024": 2.807, - "2025": 2.7230000000000003, - "2026": 2.639, - "2027": 2.559, - "2028": 2.48, - "2029": 2.403, - "2030": 2.328, - "2031": 2.2560000000000002, - "2032": 2.186, - "2033": 2.118, - "2034": 2.053, - "2035": 1.987, - "2036": 1.923, - "2037": 1.862, - "2038": 1.8009999999999997, - "2039": 1.742, - "2040": 1.6849999999999998, - "2041": 1.63, - "2042": 1.576, - "2043": 1.524, - "2044": 1.471, - "2045": 1.423, - "2046": 1.375, - "2047": 1.3279999999999998, - "2048": 1.282, - "2049": 1.238, - "2050": 1.1960000000000002 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 20690758.428683873, - "2017": 19159936.020330045, - "2018": 23387957.02060956, - "2019": 21975623.58683475, - "2020": 21708269.29559449, - "2021": 23435557.61540352, - "2022": 25680917.845712, - "2023": 26490128.319769274, - "2024": 25051522.586335827, - "2025": 25835993.42222926, - "2026": 26524836.755601037, - "2027": 27059061.402697567, - "2028": 27510469.428671375, - "2029": 27944422.099773116, - "2030": 28354872.54523428, - "2031": 28763512.88428192, - "2032": 29123730.11649093, - "2033": 29418468.648546018, - "2034": 29672667.441230647, - "2035": 29896924.242900413, - "2036": 30084853.119990613, - "2037": 30256161.1627889, - "2038": 30385745.752810173, - "2039": 30505354.781549525, - "2040": 30593683.152103905, - "2041": 30665599.199621737, - "2042": 30735693.704244975, - "2043": 30814155.504576936, - "2044": 30902038.548767317, - "2045": 30959626.22499089, - "2046": 31009046.802485444, - "2047": 31070030.441095382, - "2048": 31113821.02618785, - "2049": 31144438.438989274, - "2050": 31159344.214552578 - }, - "stock": { - "2016": 6.758, - "2017": 6.7749999999999995, - "2018": 6.9959999999999996, - "2019": 7.2459999999999996, - "2020": 7.482999999999999, - "2021": 7.7, - "2022": 7.9239999999999995, - "2023": 8.134, - "2024": 8.349, - "2025": 8.568, - "2026": 8.774000000000001, - "2027": 8.964, - "2028": 9.154, - "2029": 9.344999999999999, - "2030": 9.532, - "2031": 9.723, - "2032": 9.903, - "2033": 10.068000000000001, - "2034": 10.219999999999999, - "2035": 10.355, - "2036": 10.479, - "2037": 10.588999999999999, - "2038": 10.687, - "2039": 10.773, - "2040": 10.85, - "2041": 10.922, - "2042": 10.988, - "2043": 11.046, - "2044": 11.099, - "2045": 11.145, - "2046": 11.184999999999999, - "2047": 11.222000000000001, - "2048": 11.252, - "2049": 11.277, - "2050": 11.299 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 1226223.138655384, - "2017": 1074898.6083765659, - "2018": 1204378.8217078303, - "2019": 1039761.3366340974, - "2020": 946072.0752513891, - "2021": 945244.1110461194, - "2022": 958188.4301497894, - "2023": 920607.4116021622, - "2024": 807310.5066724524, - "2025": 771849.910766197, - "2026": 739668.1872018928, - "2027": 702521.9051921755, - "2028": 667086.0438824595, - "2029": 631535.5618465623, - "2030": 597915.4149507701, - "2031": 568002.5292868706, - "2032": 536369.1324925354, - "2033": 508310.1334167496, - "2034": 480600.83101099887, - "2035": 453545.34526566026, - "2036": 430223.13713853376, - "2037": 405750.2480929338, - "2038": 384861.1888402648, - "2039": 364464.004398121, - "2040": 344163.4795355713, - "2041": 325709.76870936935, - "2042": 309257.42537713697, - "2043": 293215.5299311118, - "2044": 275774.1283347503, - "2045": 263366.1243142957, - "2046": 249394.83982666236, - "2047": 237312.1646058107, - "2048": 223589.74175172672, - "2049": 213261.165046044, - "2050": 201229.7219429235 - }, - "stock": { - "2016": 0.666, - "2017": 0.632, - "2018": 0.599, - "2019": 0.5700000000000001, - "2020": 0.542, - "2021": 0.516, - "2022": 0.491, - "2023": 0.469, - "2024": 0.446, - "2025": 0.424, - "2026": 0.405, - "2027": 0.385, - "2028": 0.36700000000000005, - "2029": 0.349, - "2030": 0.332, - "2031": 0.317, - "2032": 0.30100000000000005, - "2033": 0.28700000000000003, - "2034": 0.273, - "2035": 0.259, - "2036": 0.24700000000000003, - "2037": 0.234, - "2038": 0.22300000000000003, - "2039": 0.21200000000000002, - "2040": 0.201, - "2041": 0.191, - "2042": 0.182, - "2043": 0.173, - "2044": 0.163, - "2045": 0.156, - "2046": 0.14800000000000002, - "2047": 0.14100000000000001, - "2048": 0.133, - "2049": 0.127, - "2050": 0.12 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -517481,312 +531891,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 130453.16276697563, - "2017": 115107.85303342986, - "2018": 132778.39485170794, - "2019": 117254.01866804983, - "2020": 109247.34928522362, - "2021": 110494.55239766151, - "2022": 115960.89825971168, - "2023": 114847.2107976131, - "2024": 103376.81440090062, - "2025": 100741.16231387686, - "2026": 99169.78210382878, - "2027": 97266.52054633618, - "2028": 93922.10243387407, - "2029": 91173.38909652331, - "2030": 89136.51291550475, - "2031": 86596.60306982286, - "2032": 83671.08157051378, - "2033": 81048.81420414337, - "2034": 78173.26447503032, - "2035": 74903.70930819928, - "2036": 72617.35878218967, - "2037": 70918.54513053376, - "2038": 68987.55160342716, - "2039": 66021.84134615888, - "2040": 64106.18722878425, - "2041": 62510.62660543455, - "2042": 60520.93119559195, - "2043": 58892.696262895624, - "2044": 57291.175429746145, - "2045": 55557.0359058749, - "2046": 53953.05641265549, - "2047": 52616.29665181215, - "2048": 50967.67691097267, - "2049": 49610.89914382065, - "2050": 48038.38498390261 - }, - "stock": { - "2016": 0.091, - "2017": 0.088, - "2018": 0.086, - "2019": 0.084, - "2020": 0.082, - "2021": 0.079, - "2022": 0.078, - "2023": 0.077, - "2024": 0.075, - "2025": 0.07300000000000001, - "2026": 0.07200000000000001, - "2027": 0.07100000000000001, - "2028": 0.069, - "2029": 0.067, - "2030": 0.066, - "2031": 0.065, - "2032": 0.063, - "2033": 0.062, - "2034": 0.06, - "2035": 0.057999999999999996, - "2036": 0.057, - "2037": 0.056, - "2038": 0.055, - "2039": 0.053000000000000005, - "2040": 0.052000000000000005, - "2041": 0.051000000000000004, - "2042": 0.05, - "2043": 0.049, - "2044": 0.048, - "2045": 0.047, - "2046": 0.046, - "2047": 0.045, - "2048": 0.044, - "2049": 0.043, - "2050": 0.041999999999999996 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 222689.3487497711, - "2017": 204068.7814697062, - "2018": 250367.52164529925, - "2019": 235092.15261040092, - "2020": 233134.56703585907, - "2021": 253364.7533776534, - "2022": 276503.41955716966, - "2023": 285032.6768356376, - "2024": 272189.35914977296, - "2025": 284060.07277881587, - "2026": 294079.22690352536, - "2027": 300523.982014081, - "2028": 308964.89547027694, - "2029": 316601.4560006244, - "2030": 323347.73538852343, - "2031": 331758.60784926574, - "2032": 338140.075776069, - "2033": 344158.0717214825, - "2034": 350521.13258956076, - "2035": 355972.9756988134, - "2036": 359926.20939458965, - "2037": 363773.81364998646, - "2038": 366449.01487177855, - "2039": 369983.8267315259, - "2040": 372024.40564995847, - "2041": 374700.7127399076, - "2042": 377032.90592887695, - "2043": 379127.96814366267, - "2044": 381231.39739500807, - "2045": 383255.85506930505, - "2046": 384970.1994213086, - "2047": 387279.457439035, - "2048": 388957.0638908775, - "2049": 390897.7269366101, - "2050": 392137.43858728127 - }, - "stock": { - "2016": 0.161, - "2017": 0.162, - "2018": 0.169, - "2019": 0.17600000000000002, - "2020": 0.18300000000000002, - "2021": 0.19000000000000003, - "2022": 0.196, - "2023": 0.202, - "2024": 0.209, - "2025": 0.21800000000000003, - "2026": 0.22600000000000003, - "2027": 0.232, - "2028": 0.24000000000000005, - "2029": 0.246, - "2030": 0.253, - "2031": 0.263, - "2032": 0.269, - "2033": 0.278, - "2034": 0.28400000000000003, - "2035": 0.29100000000000004, - "2036": 0.29800000000000004, - "2037": 0.303, - "2038": 0.308, - "2039": 0.31300000000000006, - "2040": 0.31800000000000006, - "2041": 0.32200000000000006, - "2042": 0.328, - "2043": 0.332, - "2044": 0.336, - "2045": 0.34099999999999997, - "2046": 0.345, - "2047": 0.34800000000000003, - "2048": 0.35300000000000004, - "2049": 0.35600000000000004, - "2050": 0.36 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 14500.488483253217, - "2017": 13244.365496863937, - "2018": 14728.083502992891, - "2019": 13323.828721549286, - "2020": 11935.083678917286, - "2021": 12533.694224685018, - "2022": 12447.682183118664, - "2023": 12502.11236674933, - "2024": 10736.826449326385, - "2025": 10758.764907307235, - "2026": 9918.990992645995, - "2027": 10695.497439582845, - "2028": 9819.002095849026, - "2029": 9002.154902852259, - "2030": 8128.751695971891, - "2031": 7222.7890809113715, - "2032": 7999.842653417225, - "2033": 7881.114074374074, - "2034": 7073.602935408903, - "2035": 7011.314992987384, - "2036": 6923.431823220684, - "2037": 6119.641219479775, - "2038": 6063.4335247942545, - "2039": 6026.331922315119, - "2040": 5966.4071212572235, - "2041": 5192.66065465784, - "2042": 5130.162875531118, - "2043": 5096.3355934416895, - "2044": 5063.42717524576, - "2045": 5017.10902482005, - "2046": 4980.744166035892, - "2047": 4258.245909152766, - "2048": 4217.2591981497935, - "2049": 3502.3739195692583, - "2050": 3474.1764288161 - }, - "stock": { - "2016": 0.017, - "2017": 0.017, - "2018": 0.016, - "2019": 0.016, - "2020": 0.015, - "2021": 0.015, - "2022": 0.014000000000000002, - "2023": 0.014, - "2024": 0.013, - "2025": 0.012999999999999998, - "2026": 0.012, - "2027": 0.013000000000000001, - "2028": 0.012, - "2029": 0.011, - "2030": 0.01, - "2031": 0.009000000000000001, - "2032": 0.01, - "2033": 0.01, - "2034": 0.009000000000000001, - "2035": 0.009000000000000001, - "2036": 0.009000000000000001, - "2037": 0.008, - "2038": 0.008, - "2039": 0.008, - "2040": 0.008, - "2041": 0.007, - "2042": 0.007, - "2043": 0.007, - "2044": 0.007, - "2045": 0.007, - "2046": 0.007, - "2047": 0.006, - "2048": 0.006, - "2049": 0.005, - "2050": 0.005 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -525434,312 +539539,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2542801.710921414, - "2017": 2261983.3339354815, - "2018": 2595972.6943328734, - "2019": 2291766.4200942228, - "2020": 2132278.3161715693, - "2021": 2180552.055542001, - "2022": 2259995.9908414343, - "2023": 2213166.2636604165, - "2024": 1986919.6066853919, - "2025": 1945947.6677069273, - "2026": 1898605.0315333826, - "2027": 1845631.214725224, - "2028": 1784596.172993961, - "2029": 1726821.3405456063, - "2030": 1670181.3725327207, - "2031": 1616806.6516585185, - "2032": 1564481.4713640388, - "2033": 1512112.8225137326, - "2034": 1461227.6106481603, - "2035": 1412633.921211718, - "2036": 1364034.6807041387, - "2037": 1318967.8769318347, - "2038": 1273307.8550119386, - "2039": 1230073.870464138, - "2040": 1186092.6547090078, - "2041": 1147387.4391888366, - "2042": 1109121.9155353282, - "2043": 1074900.6291922277, - "2044": 1039081.5373307103, - "2045": 1005413.5341209058, - "2046": 971988.5280630687, - "2047": 941807.4332929269, - "2048": 909390.1392198021, - "2049": 879636.3126139656, - "2050": 851055.975645192 - }, - "stock": { - "2016": 1.767, - "2017": 1.7229999999999999, - "2018": 1.676, - "2019": 1.633, - "2020": 1.5899999999999999, - "2021": 1.551, - "2022": 1.511, - "2023": 1.4729999999999999, - "2024": 1.4369999999999998, - "2025": 1.403, - "2026": 1.368, - "2027": 1.335, - "2028": 1.3, - "2029": 1.268, - "2030": 1.237, - "2031": 1.208, - "2032": 1.1800000000000002, - "2033": 1.1520000000000001, - "2034": 1.124, - "2035": 1.0979999999999999, - "2036": 1.07, - "2037": 1.044, - "2038": 1.017, - "2039": 0.9910000000000001, - "2040": 0.964, - "2041": 0.9410000000000001, - "2042": 0.917, - "2043": 0.896, - "2044": 0.872, - "2045": 0.8500000000000001, - "2046": 0.8280000000000001, - "2047": 0.808, - "2048": 0.786, - "2049": 0.766, - "2050": 0.7470000000000001 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 4514333.74088636, - "2017": 4141161.1796009494, - "2018": 4986905.49173379, - "2019": 4613713.810761394, - "2020": 4486588.716368282, - "2021": 4780321.048176491, - "2022": 5166011.127063008, - "2023": 5278222.989508261, - "2024": 4952561.29475612, - "2025": 5070832.664306232, - "2026": 5168616.092360243, - "2027": 5236230.596688687, - "2028": 5291610.685285586, - "2029": 5337899.623633414, - "2030": 5380222.639162412, - "2031": 5436291.518164292, - "2032": 5481148.03033606, - "2033": 5514987.337383464, - "2034": 5541410.208307181, - "2035": 5559617.976798971, - "2036": 5571793.463970133, - "2037": 5580607.354238262, - "2038": 5582574.369298057, - "2039": 5581601.260582092, - "2040": 5576546.573599748, - "2041": 5572807.0826570755, - "2042": 5571446.471678239, - "2043": 5569884.830431152, - "2044": 5572300.23347265, - "2045": 5569613.714550316, - "2046": 5564485.276983077, - "2047": 5561817.267800664, - "2048": 5557048.40230831, - "2049": 5548143.226372519, - "2050": 5535736.011982572 - }, - "stock": { - "2016": 3.1879999999999997, - "2017": 3.205, - "2018": 3.271, - "2019": 3.34, - "2020": 3.4, - "2021": 3.456, - "2022": 3.5109999999999997, - "2023": 3.5729999999999995, - "2024": 3.6449999999999996, - "2025": 3.7219999999999995, - "2026": 3.791, - "2027": 3.854999999999999, - "2028": 3.923, - "2029": 3.99, - "2030": 4.057, - "2031": 4.136, - "2032": 4.21, - "2033": 4.279, - "2034": 4.340999999999999, - "2035": 4.401, - "2036": 4.451, - "2037": 4.498, - "2038": 4.54, - "2039": 4.577999999999999, - "2040": 4.614, - "2041": 4.652, - "2042": 4.688000000000001, - "2043": 4.723, - "2044": 4.755, - "2045": 4.786, - "2046": 4.816, - "2047": 4.846, - "2048": 4.8759999999999994, - "2049": 4.9030000000000005, - "2050": 4.929 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 285015.5481922259, - "2017": 250108.4864635702, - "2018": 284279.81393333594, - "2019": 247756.7691443836, - "2020": 228139.9674601476, - "2021": 230970.89628150724, - "2022": 236077.88209555886, - "2023": 229244.74683132354, - "2024": 203679.0985584889, - "2025": 196160.66798684074, - "2026": 190604.8761063738, - "2027": 182539.188586089, - "2028": 174782.14172045342, - "2029": 167781.035820981, - "2030": 159960.988304869, - "2031": 153031.83017718935, - "2032": 146899.4982999015, - "2033": 139984.84010280296, - "2034": 133236.18104465914, - "2035": 127273.10198931105, - "2036": 122328.85532572695, - "2037": 116721.76882990195, - "2038": 111189.77569000584, - "2039": 106534.86895376998, - "2040": 101930.77169124316, - "2041": 98111.47815408728, - "2042": 92971.61278643219, - "2043": 89348.54037661965, - "2044": 85174.22919663883, - "2045": 81714.75132877774, - "2046": 78993.19495385422, - "2047": 74224.2989064089, - "2048": 70895.45847188761, - "2049": 68302.4610135158, - "2050": 65714.01237223574 - }, - "stock": { - "2016": 0.333, - "2017": 0.32, - "2018": 0.308, - "2019": 0.296, - "2020": 0.28500000000000003, - "2021": 0.275, - "2022": 0.264, - "2023": 0.255, - "2024": 0.246, - "2025": 0.236, - "2026": 0.229, - "2027": 0.22, - "2028": 0.21200000000000002, - "2029": 0.20500000000000002, - "2030": 0.197, - "2031": 0.19, - "2032": 0.184, - "2033": 0.177, - "2034": 0.17, - "2035": 0.164, - "2036": 0.15900000000000003, - "2037": 0.15300000000000002, - "2038": 0.14700000000000002, - "2039": 0.14200000000000002, - "2040": 0.137, - "2041": 0.133, - "2042": 0.127, - "2043": 0.123, - "2044": 0.118, - "2045": 0.11399999999999999, - "2046": 0.111, - "2047": 0.105, - "2048": 0.10099999999999999, - "2049": 0.098, - "2050": 0.095 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -533387,312 +547187,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3680837.21419945, - "2017": 3274933.247671425, - "2018": 3804955.397703282, - "2019": 3439741.4770097183, - "2020": 3225433.838270206, - "2021": 3321850.715755204, - "2022": 3482639.994671457, - "2023": 3439316.477488928, - "2024": 3102701.807613337, - "2025": 3056634.9271918084, - "2026": 3002084.5734930495, - "2027": 2933089.740321312, - "2028": 2857126.4656006196, - "2029": 2778960.1636094674, - "2030": 2705767.8451630683, - "2031": 2631738.8342224513, - "2032": 2555247.6577876536, - "2033": 2482903.0735628083, - "2034": 2411771.5680248225, - "2035": 2341213.0291808243, - "2036": 2273233.261027684, - "2037": 2206623.805729538, - "2038": 2140488.3665140243, - "2039": 2080632.952092286, - "2040": 2022532.094003607, - "2041": 1958098.6654896047, - "2042": 1901061.690297905, - "2043": 1848447.802780049, - "2044": 1798138.0221323287, - "2045": 1747556.6447099855, - "2046": 1691348.7530119638, - "2047": 1648540.4200143346, - "2048": 1599124.7875915847, - "2049": 1552787.1786786038, - "2050": 1509176.1393170832 - }, - "stock": { - "2016": 1.0839999999999999, - "2017": 1.056, - "2018": 1.031, - "2019": 1.008, - "2020": 0.9840000000000001, - "2021": 0.9610000000000001, - "2022": 0.939, - "2023": 0.9169999999999999, - "2024": 0.8940000000000001, - "2025": 0.874, - "2026": 0.854, - "2027": 0.833, - "2028": 0.8130000000000001, - "2029": 0.793, - "2030": 0.775, - "2031": 0.757, - "2032": 0.738, - "2033": 0.7210000000000001, - "2034": 0.7040000000000001, - "2035": 0.687, - "2036": 0.67, - "2037": 0.653, - "2038": 0.636, - "2039": 0.6210000000000001, - "2040": 0.606, - "2041": 0.589, - "2042": 0.5740000000000001, - "2043": 0.56, - "2044": 0.546, - "2045": 0.532, - "2046": 0.516, - "2047": 0.504, - "2048": 0.49000000000000005, - "2049": 0.47700000000000004, - "2050": 0.465 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 6772092.78580055, - "2017": 6320777.752328575, - "2018": 7708294.602296716, - "2019": 7351939.522990283, - "2020": 7252446.161729796, - "2021": 7850566.284244794, - "2022": 8542919.00532854, - "2023": 8786618.522511072, - "2024": 8329402.192386663, - "2025": 8611503.072808193, - "2026": 8866638.42650695, - "2027": 9078104.259678688, - "2028": 9265526.534399379, - "2029": 9452933.836390533, - "2030": 9632489.154836932, - "2031": 9818594.16577755, - "2032": 9993594.342212345, - "2033": 10145994.926437192, - "2034": 10288511.431975178, - "2035": 10422624.970819175, - "2036": 10546214.738972316, - "2037": 10668462.194270462, - "2038": 10777587.633485973, - "2039": 10881828.047907714, - "2040": 10975974.905996393, - "2041": 11074486.334510395, - "2042": 11168680.309702095, - "2043": 11266480.197219953, - "2044": 11366271.977867668, - "2045": 11462721.355290014, - "2046": 11562667.246988038, - "2047": 11657390.579985665, - "2048": 11753791.212408416, - "2049": 11846502.821321398, - "2050": 11932573.860682916 - }, - "stock": { - "2016": 2.137, - "2017": 2.1900000000000004, - "2018": 2.25, - "2019": 2.3260000000000005, - "2020": 2.394, - "2021": 2.462, - "2022": 2.52, - "2023": 2.582, - "2024": 2.6460000000000004, - "2025": 2.715, - "2026": 2.7809999999999997, - "2027": 2.843, - "2028": 2.907, - "2029": 2.9739999999999998, - "2030": 3.0409999999999995, - "2031": 3.113, - "2032": 3.181, - "2033": 3.2459999999999996, - "2034": 3.3080000000000003, - "2035": 3.368, - "2036": 3.423, - "2037": 3.476, - "2038": 3.5250000000000004, - "2039": 3.574, - "2040": 3.618, - "2041": 3.665, - "2042": 3.709, - "2043": 3.753, - "2044": 3.794, - "2045": 3.835, - "2046": 3.877, - "2047": 3.9159999999999995, - "2048": 3.9559999999999995, - "2049": 3.996, - "2050": 4.036 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -541340,312 +554835,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 701956.9672399095, - "2017": 621762.5184250018, - "2018": 711488.6294147888, - "2019": 626507.2109530733, - "2020": 582430.6923356261, - "2021": 598118.9791262317, - "2022": 619633.458586176, - "2023": 607706.0935022193, - "2024": 545151.2404307871, - "2025": 533169.2600142447, - "2026": 520288.10639258847, - "2027": 505723.4083730506, - "2028": 489047.89680542273, - "2029": 471811.40033991844, - "2030": 456798.136875195, - "2031": 442020.8956108551, - "2032": 427293.26529128995, - "2033": 413976.6486435134, - "2034": 398535.7237535584, - "2035": 385576.56746886607, - "2036": 370654.6077419951, - "2037": 358528.36588855524, - "2038": 346505.17731141194, - "2039": 333690.2080929242, - "2040": 322215.6112058868, - "2041": 310820.1396512749, - "2042": 299730.58816158684, - "2043": 289113.1941801493, - "2044": 279899.97494153265, - "2045": 270622.0832043904, - "2046": 261477.28988324082, - "2047": 251441.16570518858, - "2048": 243833.89196433232, - "2049": 233962.51505369472, - "2050": 225368.38277908557 - }, - "stock": { - "2016": 0.484, - "2017": 0.469, - "2018": 0.455, - "2019": 0.443, - "2020": 0.431, - "2021": 0.42200000000000004, - "2022": 0.41000000000000003, - "2023": 0.4, - "2024": 0.39, - "2025": 0.38, - "2026": 0.37, - "2027": 0.361, - "2028": 0.35100000000000003, - "2029": 0.341, - "2030": 0.333, - "2031": 0.325, - "2032": 0.317, - "2033": 0.31, - "2034": 0.30100000000000005, - "2035": 0.29400000000000004, - "2036": 0.28500000000000003, - "2037": 0.278, - "2038": 0.271, - "2039": 0.263, - "2040": 0.256, - "2041": 0.249, - "2042": 0.242, - "2043": 0.235, - "2044": 0.22899999999999998, - "2045": 0.223, - "2046": 0.217, - "2047": 0.21000000000000002, - "2048": 0.20500000000000002, - "2049": 0.198, - "2050": 0.192 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 1460578.032760091, - "2017": 1390332.4815749982, - "2018": 1701609.3705852113, - "2019": 1606714.7890469267, - "2020": 1602456.307664374, - "2021": 1755508.020873768, - "2022": 1921380.541413824, - "2023": 1985078.9064977805, - "2024": 1882573.759569213, - "2025": 1948995.7399857552, - "2026": 2007431.8936074115, - "2027": 2053938.5916269491, - "2028": 2095017.1031945767, - "2029": 2135202.5996600813, - "2030": 2171466.8631248046, - "2031": 2211935.1043891455, - "2032": 2248347.7347087106, - "2033": 2278258.351356487, - "2034": 2307359.276246441, - "2035": 2331263.4325311338, - "2036": 2354432.3922580043, - "2037": 2373844.634111445, - "2038": 2389514.822688588, - "2039": 2405360.7919070753, - "2040": 2417205.3887941134, - "2041": 2428875.860348725, - "2042": 2440007.411838413, - "2043": 2451541.8058198504, - "2044": 2461747.0250584674, - "2045": 2470425.9167956095, - "2046": 2477691.7101167594, - "2047": 2486702.834294812, - "2048": 2491415.108035668, - "2049": 2497423.4849463054, - "2050": 2500517.6172209145 - }, - "stock": { - "2016": 1.0370000000000001, - "2017": 1.083, - "2018": 1.126, - "2019": 1.178, - "2020": 1.232, - "2021": 1.289, - "2022": 1.3250000000000002, - "2023": 1.364, - "2024": 1.408, - "2025": 1.4520000000000002, - "2026": 1.492, - "2027": 1.532, - "2028": 1.5710000000000002, - "2029": 1.612, - "2030": 1.6529999999999998, - "2031": 1.698, - "2032": 1.741, - "2033": 1.78, - "2034": 1.818, - "2035": 1.854, - "2036": 1.888, - "2037": 1.919, - "2038": 1.9480000000000002, - "2039": 1.9760000000000002, - "2040": 2.0010000000000003, - "2041": 2.027, - "2042": 2.052, - "2043": 2.075, - "2044": 2.097, - "2045": 2.1189999999999998, - "2046": 2.1399999999999997, - "2047": 2.161, - "2048": 2.179, - "2049": 2.198, - "2050": 2.215 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -549293,312 +562483,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3840852.2590683815, - "2017": 3449040.388381152, - "2018": 4013155.569775729, - "2019": 3601313.5547053725, - "2020": 3401357.825573205, - "2021": 3526542.250590859, - "2022": 3701835.622964763, - "2023": 3679196.843254372, - "2024": 3342763.2657296527, - "2025": 3317628.030099538, - "2026": 3284559.9538971055, - "2027": 3231886.690293724, - "2028": 3174117.997506204, - "2029": 3116746.613895459, - "2030": 3057134.647138637, - "2031": 2999420.7945147874, - "2032": 2942242.0750517333, - "2033": 2878521.9485731777, - "2034": 2818293.9535423946, - "2035": 2759967.451360417, - "2036": 2695277.627253001, - "2037": 2640239.833494011, - "2038": 2580908.4525759197, - "2039": 2528132.3719563764, - "2040": 2469451.7772553237, - "2041": 2412196.5086198254, - "2042": 2357931.966387195, - "2043": 2307308.709446328, - "2044": 2257635.610851433, - "2045": 2212232.2186478935, - "2046": 2165173.6647305326, - "2047": 2118257.187159018, - "2048": 2070456.9771056222, - "2049": 2027990.8802777166, - "2050": 1987444.966505369 - }, - "stock": { - "2016": 1.153, - "2017": 1.131, - "2018": 1.109, - "2019": 1.09, - "2020": 1.071, - "2021": 1.052, - "2022": 1.032, - "2023": 1.0150000000000001, - "2024": 0.995, - "2025": 0.9770000000000001, - "2026": 0.9590000000000001, - "2027": 0.94, - "2028": 0.9219999999999999, - "2029": 0.9040000000000001, - "2030": 0.8860000000000001, - "2031": 0.869, - "2032": 0.852, - "2033": 0.8340000000000001, - "2034": 0.817, - "2035": 0.8, - "2036": 0.781, - "2037": 0.765, - "2038": 0.747, - "2039": 0.7310000000000001, - "2040": 0.7130000000000001, - "2041": 0.696, - "2042": 0.679, - "2043": 0.662, - "2044": 0.646, - "2045": 0.631, - "2046": 0.615, - "2047": 0.599, - "2048": 0.583, - "2049": 0.5680000000000001, - "2050": 0.554 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 6748028.74093162, - "2017": 6231225.611618847, - "2018": 7473983.430224272, - "2019": 6901504.445294628, - "2020": 6709570.174426793, - "2021": 7160787.749409142, - "2022": 7741228.377035236, - "2023": 7873335.156745627, - "2024": 7354982.734270348, - "2025": 7495561.969900462, - "2026": 7609571.0461028945, - "2027": 7687789.309706276, - "2028": 7739969.002493795, - "2029": 7787504.386104541, - "2030": 7832920.352861365, - "2031": 7878845.205485213, - "2032": 7912216.924948269, - "2033": 7936772.051426822, - "2034": 7951180.046457605, - "2035": 7958025.5486395825, - "2036": 7965547.372746998, - "2037": 7964329.166505988, - "2038": 7957885.54742408, - "2039": 7947004.628043624, - "2040": 7936135.222744677, - "2041": 7922202.491380175, - "2042": 7908366.033612805, - "2043": 7897618.290553671, - "2044": 7889535.389148567, - "2045": 7874553.781352107, - "2046": 7859765.335269468, - "2047": 7851158.812840983, - "2048": 7839846.02289438, - "2049": 7822932.119722284, - "2050": 7801469.033494632 - }, - "stock": { - "2016": 2.045, - "2017": 2.0609999999999995, - "2018": 2.0809999999999995, - "2019": 2.1029999999999993, - "2020": 2.125, - "2021": 2.1470000000000002, - "2022": 2.1679999999999997, - "2023": 2.1819999999999995, - "2024": 2.199, - "2025": 2.217, - "2026": 2.231, - "2027": 2.245, - "2028": 2.2569999999999997, - "2029": 2.2670000000000003, - "2030": 2.278, - "2031": 2.29, - "2032": 2.298, - "2033": 2.306, - "2034": 2.311, - "2035": 2.3120000000000003, - "2036": 2.3129999999999997, - "2037": 2.3120000000000003, - "2038": 2.3070000000000004, - "2039": 2.301, - "2040": 2.294, - "2041": 2.2880000000000003, - "2042": 2.279, - "2043": 2.267, - "2044": 2.258, - "2045": 2.246, - "2046": 2.232, - "2047": 2.219, - "2048": 2.206, - "2049": 2.189, - "2050": 2.172 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -556963,405 +569848,250 @@ "2049": 0.0, "2050": 0.0 }, - "stock": "NA" - }, - "floor": { - "energy": { - "2016": 3299718.3135000006, - "2017": 2995453.8252000003, - "2018": 3552356.8956000004, - "2019": 3239325.6126000006, - "2020": 3115048.7606, - "2021": 3288588.3811000003, - "2022": 3515461.9795000004, - "2023": 3542446.0565000004, - "2024": 3273702.651, - "2025": 3300643.6587, - "2026": 3316193.7392, - "2027": 3314041.0479000006, - "2028": 3301450.6278000004, - "2029": 3286420.9895, - "2030": 3268946.2013000003, - "2031": 3253696.0585000007, - "2032": 3234164.2599000004, - "2033": 3209584.3267000006, - "2034": 3182390.8349000006, - "2035": 3153177.7282000002, - "2036": 3122202.1329000005, - "2037": 3091124.4091999996, - "2038": 3056937.1852, - "2039": 3023012.5034, - "2040": 2987030.0375, - "2041": 2952241.9065, - "2042": 2917972.1545000006, - "2043": 2885203.6384, - "2044": 2852999.6654000003, - "2045": 2819592.3310000002, - "2046": 2785310.7156, - "2047": 2752311.6369, - "2048": 2717851.0389000005, - "2049": 2682869.4829, - "2050": 2646750.33 - }, - "stock": "NA" - }, - "infiltration": { - "energy": { - "2016": 6653173.8, - "2017": 6039689.760000001, - "2018": 7162565.280000001, - "2019": 6531404.88, - "2020": 6280827.28, - "2021": 6630732.680000001, - "2022": 7088174.600000001, - "2023": 7142582.2, - "2024": 6600718.8, - "2025": 6655039.56, - "2026": 6686392.96, - "2027": 6682052.5200000005, - "2028": 6656666.64, - "2029": 6626362.600000001, - "2030": 6591128.44, - "2031": 6560379.800000001, - "2032": 6520998.12, - "2033": 6471437.96, - "2034": 6416608.12, - "2035": 6357706.16, - "2036": 6295250.5200000005, - "2037": 6232588.96, - "2038": 6163657.76, - "2039": 6095255.920000001, - "2040": 6022705.0, - "2041": 5952562.2, - "2042": 5883464.600000001, - "2043": 5817393.92, - "2044": 5752461.5200000005, - "2045": 5685102.8, - "2046": 5615981.279999999, - "2047": 5549445.72, - "2048": 5479963.32, - "2049": 5409430.52, - "2050": 5336604.0 - }, - "stock": "NA" - }, - "ventilation": { - "energy": { - "2016": 1247470.0875, - "2017": 1132441.83, - "2018": 1342980.99, - "2019": 1224638.415, - "2020": 1177655.115, - "2021": 1243262.3775, - "2022": 1329032.7375, - "2023": 1339234.1625, - "2024": 1237634.7750000001, - "2025": 1247819.9175, - "2026": 1253698.6800000002, - "2027": 1252884.8475000001, - "2028": 1248124.995, - "2029": 1242442.9875, - "2030": 1235836.5825000003, - "2031": 1230071.2125000001, - "2032": 1222687.1475, - "2033": 1213394.6175000002, - "2034": 1203114.0225000002, - "2035": 1192069.9049999998, - "2036": 1180359.4725000001, - "2037": 1168610.43, - "2038": 1155685.8299999998, - "2039": 1142860.4849999999, - "2040": 1129257.1875, - "2041": 1116105.4125, - "2042": 1103149.6125000003, - "2043": 1090761.36, - "2044": 1078586.5350000001, - "2045": 1065956.7750000001, - "2046": 1052996.49, - "2047": 1040521.0725, - "2048": 1027493.1225000002, - "2049": 1014268.2225000001, - "2050": 1000613.25 - }, - "stock": "NA" - }, - "people gain": { - "energy": { - "2016": -277642.0605, - "2017": -252040.89960000003, - "2018": -298899.3588, - "2019": -272560.5498, - "2020": -262103.7538, - "2021": -276705.5753, - "2022": -295794.9785, - "2023": -298065.44950000005, - "2024": -275453.073, - "2025": -277719.9201, - "2026": -279028.32159999997, - "2027": -278847.1917, - "2028": -277787.81940000004, - "2029": -276523.2085, - "2030": -275052.8599, - "2031": -273769.69550000003, - "2032": -272126.26769999997, - "2033": -270058.08410000004, - "2034": -267769.9927, - "2035": -265311.9686, - "2036": -262705.64670000004, - "2037": -260090.7316, - "2038": -257214.17959999997, - "2039": -254359.71820000003, - "2040": -251332.1125, - "2041": -248404.9995, - "2042": -245521.50350000002, - "2043": -242764.32319999998, - "2044": -240054.6442, - "2045": -237243.71300000002, - "2046": -234359.2188, - "2047": -231582.63869999998, - "2048": -228683.0847, - "2049": -225739.69670000003, - "2050": -222700.59000000003 - }, - "stock": "NA" - }, - "equipment gain": { - "energy": { - "2016": -3038709.1875, - "2017": -2758512.15, - "2018": -3271363.95, - "2019": -2983093.5749999997, - "2020": -2868647.0749999997, - "2021": -3028459.6375, - "2022": -3237387.4375, - "2023": -3262237.0624999995, - "2024": -3014751.375, - "2025": -3039561.3374999994, - "2026": -3053881.4, - "2027": -3051898.9875, - "2028": -3040304.475, - "2029": -3026463.6874999995, - "2030": -3010371.1624999996, - "2031": -2996327.3125, - "2032": -2978340.4875, - "2033": -2955704.8375, - "2034": -2930662.3625000003, - "2035": -2903760.0249999994, - "2036": -2875234.6125, - "2037": -2846615.15, - "2038": -2815132.15, - "2039": -2783890.925, - "2040": -2750754.6874999995, - "2041": -2718718.3124999995, - "2042": -2687159.3125, - "2043": -2656982.8, - "2044": -2627326.175, - "2045": -2596561.375, - "2046": -2564991.4499999997, - "2047": -2534602.6125, - "2048": -2502867.8625, - "2049": -2470653.3625, - "2050": -2437391.25 - }, - "stock": "NA" - }, - "lighting gain": { - "energy": { - "2016": -12182984.793000001, - "2017": -11059601.1336, - "2018": -13115758.960800001, - "2019": -11960007.1668, - "2020": -11501161.0308, - "2021": -12141891.6498, - "2022": -12979538.181, - "2023": -13079166.867, - "2024": -12086931.618, - "2025": -12186401.286600001, - "2026": -12243814.1856, - "2027": -12235866.172200002, - "2028": -12189380.7204, - "2029": -12133889.361000001, - "2030": -12069370.193400001, - "2031": -12013064.703000002, - "2032": -11940950.7882, - "2033": -11850198.510600002, - "2034": -11749796.638200002, - "2035": -11641938.0876, - "2036": -11527572.2022, - "2037": -11412829.2456, - "2038": -11286605.6136, - "2039": -11161351.3212, - "2040": -11028499.424999999, - "2041": -10900057.167, - "2042": -10773528.831000002, - "2043": -10652543.251200002, - "2044": -10533642.037200002, - "2045": -10410297.858000001, - "2046": -10283725.7208, - "2047": -10161888.874200001, - "2048": -10034655.910200002, - "2049": -9905499.502200002, - "2050": -9772142.94 - }, - "stock": "NA" - }, - "other heat gain": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": "NA" - } - }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 4492091.793573116, - "2017": 4018259.227962111, - "2018": 4646406.128667618, - "2019": 4130815.52842151, - "2020": 3874250.261966976, - "2021": 3987028.4973976067, - "2022": 4161582.0035520336, - "2023": 4095833.2980667967, - "2024": 3696454.666272343, - "2025": 3638841.607925352, - "2026": 3569228.3126255767, - "2027": 3484905.010829494, - "2028": 3389839.7167946044, - "2029": 3295113.800351595, - "2030": 3200207.710604183, - "2031": 3109990.1963610635, - "2032": 3018790.438283971, - "2033": 2928081.7811397985, - "2034": 2838422.8369055735, - "2035": 2750908.341129634, - "2036": 2664458.121925478, - "2037": 2580815.1039458644, - "2038": 2498645.172443904, - "2039": 2419428.07447938, - "2040": 2340765.711499036, - "2041": 2266438.205172758, - "2042": 2194489.854667788, - "2043": 2126616.784715365, - "2044": 2060737.6258230498, - "2045": 1995611.853733209, - "2046": 1932419.4540036377, - "2047": 1870796.0469985032, - "2048": 1810532.7878729848, - "2049": 1751919.6953336108, - "2050": 1693511.775044232 - }, - "stock": { - "2016": 3.0620000000000003, - "2017": 3.001, - "2018": 2.941, - "2019": 2.8840000000000003, - "2020": 2.829, - "2021": 2.775, - "2022": 2.7199999999999998, - "2023": 2.6630000000000003, - "2024": 2.61, - "2025": 2.559, - "2026": 2.5060000000000002, - "2027": 2.453, - "2028": 2.401, - "2029": 2.35, - "2030": 2.3, - "2031": 2.2520000000000002, - "2032": 2.2039999999999997, - "2033": 2.157, - "2034": 2.109, - "2035": 2.0620000000000003, - "2036": 2.0140000000000002, - "2037": 1.9660000000000002, - "2038": 1.919, - "2039": 1.8719999999999999, - "2040": 1.8250000000000002, - "2041": 1.7810000000000001, - "2042": 1.737, - "2043": 1.694, - "2044": 1.6520000000000001, - "2045": 1.6099999999999999, - "2046": 1.569, - "2047": 1.528, - "2048": 1.488, - "2049": 1.449, - "2050": 1.4100000000000001 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { + "stock": "NA" + }, + "floor": { + "energy": { + "2016": 3299718.3135000006, + "2017": 2995453.8252000003, + "2018": 3552356.8956000004, + "2019": 3239325.6126000006, + "2020": 3115048.7606, + "2021": 3288588.3811000003, + "2022": 3515461.9795000004, + "2023": 3542446.0565000004, + "2024": 3273702.651, + "2025": 3300643.6587, + "2026": 3316193.7392, + "2027": 3314041.0479000006, + "2028": 3301450.6278000004, + "2029": 3286420.9895, + "2030": 3268946.2013000003, + "2031": 3253696.0585000007, + "2032": 3234164.2599000004, + "2033": 3209584.3267000006, + "2034": 3182390.8349000006, + "2035": 3153177.7282000002, + "2036": 3122202.1329000005, + "2037": 3091124.4091999996, + "2038": 3056937.1852, + "2039": 3023012.5034, + "2040": 2987030.0375, + "2041": 2952241.9065, + "2042": 2917972.1545000006, + "2043": 2885203.6384, + "2044": 2852999.6654000003, + "2045": 2819592.3310000002, + "2046": 2785310.7156, + "2047": 2752311.6369, + "2048": 2717851.0389000005, + "2049": 2682869.4829, + "2050": 2646750.33 + }, + "stock": "NA" + }, + "infiltration": { + "energy": { + "2016": 6653173.8, + "2017": 6039689.760000001, + "2018": 7162565.280000001, + "2019": 6531404.88, + "2020": 6280827.28, + "2021": 6630732.680000001, + "2022": 7088174.600000001, + "2023": 7142582.2, + "2024": 6600718.8, + "2025": 6655039.56, + "2026": 6686392.96, + "2027": 6682052.5200000005, + "2028": 6656666.64, + "2029": 6626362.600000001, + "2030": 6591128.44, + "2031": 6560379.800000001, + "2032": 6520998.12, + "2033": 6471437.96, + "2034": 6416608.12, + "2035": 6357706.16, + "2036": 6295250.5200000005, + "2037": 6232588.96, + "2038": 6163657.76, + "2039": 6095255.920000001, + "2040": 6022705.0, + "2041": 5952562.2, + "2042": 5883464.600000001, + "2043": 5817393.92, + "2044": 5752461.5200000005, + "2045": 5685102.8, + "2046": 5615981.279999999, + "2047": 5549445.72, + "2048": 5479963.32, + "2049": 5409430.52, + "2050": 5336604.0 + }, + "stock": "NA" + }, + "ventilation": { + "energy": { + "2016": 1247470.0875, + "2017": 1132441.83, + "2018": 1342980.99, + "2019": 1224638.415, + "2020": 1177655.115, + "2021": 1243262.3775, + "2022": 1329032.7375, + "2023": 1339234.1625, + "2024": 1237634.7750000001, + "2025": 1247819.9175, + "2026": 1253698.6800000002, + "2027": 1252884.8475000001, + "2028": 1248124.995, + "2029": 1242442.9875, + "2030": 1235836.5825000003, + "2031": 1230071.2125000001, + "2032": 1222687.1475, + "2033": 1213394.6175000002, + "2034": 1203114.0225000002, + "2035": 1192069.9049999998, + "2036": 1180359.4725000001, + "2037": 1168610.43, + "2038": 1155685.8299999998, + "2039": 1142860.4849999999, + "2040": 1129257.1875, + "2041": 1116105.4125, + "2042": 1103149.6125000003, + "2043": 1090761.36, + "2044": 1078586.5350000001, + "2045": 1065956.7750000001, + "2046": 1052996.49, + "2047": 1040521.0725, + "2048": 1027493.1225000002, + "2049": 1014268.2225000001, + "2050": 1000613.25 + }, + "stock": "NA" + }, + "people gain": { + "energy": { + "2016": -277642.0605, + "2017": -252040.89960000003, + "2018": -298899.3588, + "2019": -272560.5498, + "2020": -262103.7538, + "2021": -276705.5753, + "2022": -295794.9785, + "2023": -298065.44950000005, + "2024": -275453.073, + "2025": -277719.9201, + "2026": -279028.32159999997, + "2027": -278847.1917, + "2028": -277787.81940000004, + "2029": -276523.2085, + "2030": -275052.8599, + "2031": -273769.69550000003, + "2032": -272126.26769999997, + "2033": -270058.08410000004, + "2034": -267769.9927, + "2035": -265311.9686, + "2036": -262705.64670000004, + "2037": -260090.7316, + "2038": -257214.17959999997, + "2039": -254359.71820000003, + "2040": -251332.1125, + "2041": -248404.9995, + "2042": -245521.50350000002, + "2043": -242764.32319999998, + "2044": -240054.6442, + "2045": -237243.71300000002, + "2046": -234359.2188, + "2047": -231582.63869999998, + "2048": -228683.0847, + "2049": -225739.69670000003, + "2050": -222700.59000000003 + }, + "stock": "NA" + }, + "equipment gain": { + "energy": { + "2016": -3038709.1875, + "2017": -2758512.15, + "2018": -3271363.95, + "2019": -2983093.5749999997, + "2020": -2868647.0749999997, + "2021": -3028459.6375, + "2022": -3237387.4375, + "2023": -3262237.0624999995, + "2024": -3014751.375, + "2025": -3039561.3374999994, + "2026": -3053881.4, + "2027": -3051898.9875, + "2028": -3040304.475, + "2029": -3026463.6874999995, + "2030": -3010371.1624999996, + "2031": -2996327.3125, + "2032": -2978340.4875, + "2033": -2955704.8375, + "2034": -2930662.3625000003, + "2035": -2903760.0249999994, + "2036": -2875234.6125, + "2037": -2846615.15, + "2038": -2815132.15, + "2039": -2783890.925, + "2040": -2750754.6874999995, + "2041": -2718718.3124999995, + "2042": -2687159.3125, + "2043": -2656982.8, + "2044": -2627326.175, + "2045": -2596561.375, + "2046": -2564991.4499999997, + "2047": -2534602.6125, + "2048": -2502867.8625, + "2049": -2470653.3625, + "2050": -2437391.25 + }, + "stock": "NA" + }, + "lighting gain": { + "energy": { + "2016": -12182984.793000001, + "2017": -11059601.1336, + "2018": -13115758.960800001, + "2019": -11960007.1668, + "2020": -11501161.0308, + "2021": -12141891.6498, + "2022": -12979538.181, + "2023": -13079166.867, + "2024": -12086931.618, + "2025": -12186401.286600001, + "2026": -12243814.1856, + "2027": -12235866.172200002, + "2028": -12189380.7204, + "2029": -12133889.361000001, + "2030": -12069370.193400001, + "2031": -12013064.703000002, + "2032": -11940950.7882, + "2033": -11850198.510600002, + "2034": -11749796.638200002, + "2035": -11641938.0876, + "2036": -11527572.2022, + "2037": -11412829.2456, + "2038": -11286605.6136, + "2039": -11161351.3212, + "2040": -11028499.424999999, + "2041": -10900057.167, + "2042": -10773528.831000002, + "2043": -10652543.251200002, + "2044": -10533642.037200002, + "2045": -10410297.858000001, + "2046": -10283725.7208, + "2047": -10161888.874200001, + "2048": -10034655.910200002, + "2049": -9905499.502200002, + "2050": -9772142.94 + }, + "stock": "NA" + }, + "other heat gain": { + "energy": { "2016": 0.0, "2017": 0.0, "2018": 0.0, @@ -557397,161 +570127,11 @@ "2048": 0.0, "2049": 0.0, "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 7794596.85090293, - "2017": 7146869.326554162, - "2018": 8611731.37248484, - "2019": 7975816.699184367, - "2020": 7782263.635478595, - "2021": 8334118.16647695, - "2022": 9025590.167474868, - "2023": 9206154.109194702, - "2024": 8609387.99612983, - "2025": 8781522.780750407, - "2026": 8921644.417093214, - "2027": 9011079.575068332, - "2028": 9069456.805130599, - "2029": 9118132.695148578, - "2030": 9158479.29583662, - "2031": 9200876.928763112, - "2032": 9227731.353965206, - "2033": 9234577.800038103, - "2034": 9230795.173160711, - "2035": 9215305.528116494, - "2036": 9192471.075508943, - "2037": 9164557.211712014, - "2038": 9123874.630919913, - "2039": 9080963.001735594, - "2040": 9028669.287682872, - "2041": 8978152.951005891, - "2042": 8924719.539897503, - "2043": 8874295.514458118, - "2044": 8821705.970949361, - "2045": 8764379.456904205, - "2046": 8702405.559678918, - "2047": 8642192.306882516, - "2048": 8574936.31634228, - "2049": 8504697.92401891, - "2050": 8429077.193363177 - }, - "stock": { - "2016": 5.364, - "2017": 5.3839999999999995, - "2018": 5.492999999999999, - "2019": 5.607, - "2020": 5.718, - "2021": 5.833, - "2022": 5.9289999999999985, - "2023": 6.0169999999999995, - "2024": 6.111000000000001, - "2025": 6.208, - "2026": 6.296000000000001, - "2027": 6.3740000000000006, - "2028": 6.454000000000001, - "2029": 6.532, - "2030": 6.609999999999999, - "2031": 6.689, - "2032": 6.7620000000000005, - "2033": 6.826, - "2034": 6.880999999999999, - "2035": 6.929, - "2036": 6.968, - "2037": 6.999, - "2038": 7.023000000000001, - "2039": 7.040000000000001, - "2040": 7.051, - "2041": 7.0649999999999995, - "2042": 7.072, - "2043": 7.074999999999999, - "2044": 7.076, - "2045": 7.073, - "2046": 7.066, - "2047": 7.057, - "2048": 7.044, - "2049": 7.029, - "2050": 7.011 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 507876.35552395525, - "2017": 449659.44548372715, - "2018": 516026.4988475424, - "2019": 453761.7723941217, - "2020": 422000.10255443014, - "2021": 430262.33612544544, - "2022": 443932.82897309825, - "2023": 433747.59273850516, - "2024": 387847.3375978277, - "2025": 377788.6113242411, - "2026": 367575.27028120623, - "2027": 354116.4141021739, - "2028": 341985.4780747964, - "2029": 329758.50449982815, - "2030": 316559.99355919735, - "2031": 305247.87487582606, - "2032": 293859.20775082207, - "2033": 282413.4188221004, - "2034": 270412.98993371415, - "2035": 260144.13075387006, - "2036": 249321.8025655801, - "2037": 240375.6843421199, - "2038": 230668.19663618132, - "2039": 221254.92378502508, - "2040": 212690.00081809243, - "2041": 202643.8438213509, - "2042": 195145.60543470865, - "2043": 186383.70082651533, - "2044": 179982.40322758665, - "2045": 172898.6893625881, - "2046": 165138.98631744558, - "2047": 159022.64611898124, - "2048": 152921.8957847373, - "2049": 146133.38064748, - "2050": 140111.0315925916 }, - "stock": { - "2016": 0.5820000000000001, - "2017": 0.5640000000000001, - "2018": 0.548, - "2019": 0.531, - "2020": 0.516, - "2021": 0.501, - "2022": 0.485, - "2023": 0.47100000000000003, - "2024": 0.45699999999999996, - "2025": 0.443, - "2026": 0.43, - "2027": 0.41500000000000004, - "2028": 0.403, - "2029": 0.391, - "2030": 0.378, - "2031": 0.367, - "2032": 0.356, - "2033": 0.345, - "2034": 0.33299999999999996, - "2035": 0.323, - "2036": 0.312, - "2037": 0.303, - "2038": 0.293, - "2039": 0.283, - "2040": 0.27399999999999997, - "2041": 0.263, - "2042": 0.255, - "2043": 0.245, - "2044": 0.238, - "2045": 0.23, - "2046": 0.221, - "2047": 0.214, - "2048": 0.207, - "2049": 0.199, - "2050": 0.192 - } + "stock": "NA" } - } + }, + "supply": {} }, "cooling": { "demand": { @@ -565199,312 +577779,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 17383992.08752282, - "2017": 15506810.046493588, - "2018": 17844558.35422115, - "2019": 15844591.859573945, - "2020": 14816687.647202376, - "2021": 15244996.042775378, - "2022": 15906552.41574728, - "2023": 15668247.378732339, - "2024": 14148007.61103134, - "2025": 13928748.458737718, - "2026": 13673323.837891646, - "2027": 13353894.337717377, - "2028": 13001174.573355207, - "2029": 12646503.29940353, - "2030": 12290575.25805789, - "2031": 11966114.468377963, - "2032": 11636969.977186514, - "2033": 11304878.89963964, - "2034": 10978098.380761085, - "2035": 10657258.72441716, - "2036": 10344556.579894599, - "2037": 10041158.364343556, - "2038": 9739646.048487393, - "2039": 9450234.569507185, - "2040": 9164055.466629324, - "2041": 8890096.824900843, - "2042": 8623583.317332271, - "2043": 8372406.620192431, - "2044": 8127149.056217587, - "2045": 7887162.661223566, - "2046": 7652421.121416544, - "2047": 7425228.602267539, - "2048": 7200143.711497058, - "2049": 6981914.695327391, - "2050": 6764934.873609648 - }, - "stock": { - "2016": 12.132, - "2017": 11.863, - "2018": 11.578000000000001, - "2019": 11.341999999999999, - "2020": 11.098, - "2021": 10.89, - "2022": 10.676, - "2023": 10.468, - "2024": 10.268999999999998, - "2025": 10.076, - "2026": 9.88, - "2027": 9.681000000000001, - "2028": 9.488, - "2029": 9.299, - "2030": 9.112, - "2031": 8.945, - "2032": 8.777000000000001, - "2033": 8.608, - "2034": 8.437999999999999, - "2035": 8.266, - "2036": 8.096, - "2037": 7.924000000000001, - "2038": 7.753, - "2039": 7.583, - "2040": 7.414, - "2041": 7.252, - "2042": 7.089, - "2043": 6.931000000000001, - "2044": 6.772, - "2045": 6.617, - "2046": 6.465, - "2047": 6.313, - "2048": 6.163, - "2049": 6.0169999999999995, - "2050": 5.872 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 30570611.02750353, - "2017": 28049236.88411327, - "2018": 33597933.76534501, - "2019": 30984004.081432976, - "2020": 30049566.278483946, - "2021": 32034319.417318314, - "2022": 34529265.67723065, - "2023": 35120815.09813424, - "2024": 32795805.174098946, - "2025": 33409356.691459246, - "2026": 33885739.81940009, - "2027": 34174131.63969247, - "2028": 34353091.988371834, - "2029": 34500589.90940294, - "2030": 34615305.34368356, - "2031": 34787210.95911167, - "2032": 34896087.04792029, - "2033": 34934346.396424, - "2034": 34928025.00498729, - "2035": 34885983.16205616, - "2036": 34804600.25475276, - "2037": 34710825.843436524, - "2038": 34569228.81050871, - "2039": 34417120.49171514, - "2040": 34231684.33805706, - "2041": 34043966.87178692, - "2042": 33854925.02467821, - "2043": 33672894.40082223, - "2044": 33493600.10746325, - "2045": 33289931.7038243, - "2046": 33070261.173859295, - "2047": 32860790.74728402, - "2048": 32626856.67593047, - "2049": 32379413.438536163, - "2050": 32113524.393237866 - }, - "stock": { - "2016": 21.580000000000002, - "2017": 21.694000000000006, - "2018": 22.012, - "2019": 22.387, - "2020": 22.699, - "2021": 23.061, - "2022": 23.356, - "2023": 23.659999999999997, - "2024": 23.996000000000002, - "2025": 24.356, - "2026": 24.666000000000004, - "2027": 24.948999999999998, - "2028": 25.237, - "2029": 25.529000000000003, - "2030": 25.817, - "2031": 26.15, - "2032": 26.457, - "2033": 26.729, - "2034": 26.965999999999998, - "2035": 27.168999999999997, - "2036": 27.340999999999998, - "2037": 27.485, - "2038": 27.602000000000004, - "2039": 27.692, - "2040": 27.761, - "2041": 27.829, - "2042": 27.88, - "2043": 27.917, - "2044": 27.942, - "2045": 27.954, - "2046": 27.956, - "2047": 27.947999999999997, - "2048": 27.929, - "2049": 27.899, - "2050": 27.862 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 1977399.8849736468, - "2017": 1749911.069393136, - "2018": 1998440.8804338453, - "2019": 1760729.05899308, - "2020": 1632495.0743136725, - "2021": 1666481.5399063004, - "2022": 1726157.9070220755, - "2023": 1687133.5231334127, - "2024": 1509648.2148697183, - "2025": 1475317.8498030347, - "2026": 1436591.3427082624, - "2027": 1392308.0225901518, - "2028": 1345364.4382729502, - "2029": 1298543.7911935335, - "2030": 1253028.3982585475, - "2031": 1208867.5725103603, - "2032": 1167683.9748931914, - "2033": 1124032.7039363538, - "2034": 1084313.6142516218, - "2035": 1043951.1135266797, - "2036": 1005010.1653526346, - "2037": 968077.7922199202, - "2038": 931283.1410038983, - "2039": 897125.9387776857, - "2040": 863225.1953136126, - "2041": 830485.303312243, - "2042": 800105.6579895185, - "2043": 770643.978985339, - "2044": 741890.8363191594, - "2045": 715411.6349521292, - "2046": 687691.7047241518, - "2047": 662138.6504484441, - "2048": 638033.6125724805, - "2049": 613452.8661364499, - "2050": 589638.7331524775 - }, - "stock": { - "2016": 2.318, - "2017": 2.246, - "2018": 2.173, - "2019": 2.11, - "2020": 2.045, - "2021": 1.989, - "2022": 1.9340000000000002, - "2023": 1.88, - "2024": 1.826, - "2025": 1.777, - "2026": 1.7269999999999999, - "2027": 1.678, - "2028": 1.631, - "2029": 1.585, - "2030": 1.541, - "2031": 1.498, - "2032": 1.459, - "2033": 1.4169999999999998, - "2034": 1.379, - "2035": 1.339, - "2036": 1.2999999999999998, - "2037": 1.262, - "2038": 1.224, - "2039": 1.188, - "2040": 1.1520000000000001, - "2041": 1.117, - "2042": 1.084, - "2043": 1.051, - "2044": 1.018, - "2045": 0.988, - "2046": 0.956, - "2047": 0.9259999999999999, - "2048": 0.8980000000000001, - "2049": 0.869, - "2050": 0.8410000000000001 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -573152,312 +585427,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3573375.6599706165, - "2017": 3208075.018879281, - "2018": 3715562.1371502625, - "2019": 3283670.5787668917, - "2020": 3057722.3857052093, - "2021": 3151928.111679989, - "2022": 3296686.7396025043, - "2023": 3245249.019453647, - "2024": 2923129.1679628016, - "2025": 2870839.2365296814, - "2026": 2811277.0374821536, - "2027": 2740140.5649368325, - "2028": 2662045.477220761, - "2029": 2581781.5347892474, - "2030": 2503512.996610557, - "2031": 2429458.0519211306, - "2032": 2354411.041982612, - "2033": 2279680.7373235654, - "2034": 2206726.8711394067, - "2035": 2134008.6163984165, - "2036": 2065204.7748388923, - "2037": 1997498.1108521463, - "2038": 1930960.007260453, - "2039": 1866860.9310947547, - "2040": 1805519.2652074846, - "2041": 1745401.638258645, - "2042": 1689100.7120113845, - "2043": 1632551.0386100446, - "2044": 1580697.7700621542, - "2045": 1529366.3466004215, - "2046": 1479057.3670703494, - "2047": 1429540.2911269853, - "2048": 1381937.8550074808, - "2049": 1335838.8650718892, - "2050": 1288450.162986116 - }, - "stock": { - "2016": 2.488, - "2017": 2.447, - "2018": 2.402, - "2019": 2.34, - "2020": 2.279, - "2021": 2.2379999999999995, - "2022": 2.197, - "2023": 2.151, - "2024": 2.1029999999999998, - "2025": 2.057, - "2026": 2.011, - "2027": 1.9649999999999999, - "2028": 1.9209999999999998, - "2029": 1.876, - "2030": 1.833, - "2031": 1.793, - "2032": 1.7520000000000002, - "2033": 1.7120000000000002, - "2034": 1.6720000000000002, - "2035": 1.631, - "2036": 1.592, - "2037": 1.552, - "2038": 1.513, - "2039": 1.474, - "2040": 1.437, - "2041": 1.4000000000000001, - "2042": 1.3650000000000002, - "2043": 1.328, - "2044": 1.294, - "2045": 1.26, - "2046": 1.2269999999999999, - "2047": 1.193, - "2048": 1.161, - "2049": 1.13, - "2050": 1.097 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 6670275.340029383, - "2017": 6311767.9811207205, - "2018": 7692056.862849738, - "2019": 7179761.421233107, - "2020": 7080538.614294791, - "2021": 7722468.888320012, - "2022": 8540070.260397498, - "2023": 8792894.980546353, - "2024": 8254004.8320372, - "2025": 8456962.763470318, - "2026": 8624377.962517846, - "2027": 8742396.435063167, - "2028": 8832192.522779237, - "2029": 8915098.465210754, - "2030": 8986426.003389442, - "2031": 9063948.948078869, - "2032": 9125264.958017386, - "2033": 9166148.262676435, - "2034": 9194926.128860595, - "2035": 9214201.383601582, - "2036": 9220411.225161105, - "2037": 9223347.889147855, - "2038": 9211888.992739547, - "2039": 9197051.068905246, - "2040": 9170106.734792517, - "2041": 9147327.361741357, - "2042": 9121020.287988616, - "2043": 9099002.961389957, - "2044": 9072928.229937846, - "2045": 9040403.653399577, - "2046": 9002119.632929653, - "2047": 8966424.708873015, - "2048": 8921857.14499252, - "2049": 8872334.13492811, - "2050": 8818252.837013884 - }, - "stock": { - "2016": 4.684, - "2017": 4.85, - "2018": 5.004, - "2019": 5.143, - "2020": 5.2989999999999995, - "2021": 5.5, - "2022": 5.702999999999999, - "2023": 5.840999999999999, - "2024": 5.952, - "2025": 6.074, - "2026": 6.184000000000001, - "2027": 6.284000000000001, - "2028": 6.388, - "2029": 6.492, - "2030": 6.593, - "2031": 6.702, - "2032": 6.802, - "2033": 6.894, - "2034": 6.976000000000001, - "2035": 7.05, - "2036": 7.114, - "2037": 7.170999999999999, - "2038": 7.221, - "2039": 7.263, - "2040": 7.298, - "2041": 7.335, - "2042": 7.367, - "2043": 7.396000000000001, - "2044": 7.42, - "2045": 7.439, - "2046": 7.457, - "2047": 7.47, - "2048": 7.481, - "2049": 7.489, - "2050": 7.49 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -581105,312 +593075,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 5548889.978495846, - "2017": 4970635.2622346105, - "2018": 5754456.406804767, - "2019": 5122889.149423571, - "2020": 4813809.086934459, - "2021": 4966463.759215108, - "2022": 5191913.37747832, - "2023": 5127417.4270395115, - "2024": 4643231.91629582, - "2025": 4586824.516239464, - "2026": 4517471.044847437, - "2027": 4428935.519541373, - "2028": 4327438.715734232, - "2029": 4226911.051507042, - "2030": 4123934.0830768505, - "2031": 4025139.511795748, - "2032": 3924478.2277518376, - "2033": 3821722.2251265002, - "2034": 3721072.802629088, - "2035": 3624078.450989591, - "2036": 3524543.133135741, - "2037": 3429772.843722035, - "2038": 3335958.7756804237, - "2039": 3246956.884944795, - "2040": 3157245.6173980613, - "2041": 3069522.3744063685, - "2042": 2987269.7044697814, - "2043": 2905787.494061455, - "2044": 2827377.869119916, - "2045": 2752458.2770261695, - "2046": 2676181.3253077576, - "2047": 2605447.2148175268, - "2048": 2534062.971453127, - "2049": 2465045.9931501574, - "2050": 2397354.5067431796 - }, - "stock": { - "2016": 3.0649999999999995, - "2017": 3.005, - "2018": 2.946, - "2019": 2.888, - "2020": 2.835, - "2021": 2.7830000000000004, - "2022": 2.729, - "2023": 2.677, - "2024": 2.628, - "2025": 2.581, - "2026": 2.533, - "2027": 2.485, - "2028": 2.4379999999999997, - "2029": 2.393, - "2030": 2.347, - "2031": 2.304, - "2032": 2.2600000000000002, - "2033": 2.216, - "2034": 2.172, - "2035": 2.129, - "2036": 2.0829999999999997, - "2037": 2.038, - "2038": 1.9939999999999998, - "2039": 1.951, - "2040": 1.907, - "2041": 1.8639999999999999, - "2042": 1.823, - "2043": 1.78, - "2044": 1.738, - "2045": 1.698, - "2046": 1.657, - "2047": 1.6179999999999999, - "2048": 1.5790000000000002, - "2049": 1.541, - "2050": 1.504 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 10175976.021504154, - "2017": 9438113.73776539, - "2018": 11313950.593195235, - "2019": 10421916.850576427, - "2020": 10154951.91306554, - "2021": 10861923.240784893, - "2022": 11733179.622521682, - "2023": 11993889.572960488, - "2024": 11252049.083704183, - "2025": 11518455.483760536, - "2026": 11748290.955152562, - "2027": 11914047.48045863, - "2028": 12043952.284265768, - "2029": 12164856.948492957, - "2030": 12280223.916923149, - "2031": 12394862.48820425, - "2032": 12492200.77224816, - "2033": 12567336.774873497, - "2034": 12628826.197370915, - "2035": 12676611.549010407, - "2036": 12716736.86686426, - "2037": 12751788.156277964, - "2038": 12769765.224319573, - "2039": 12784432.115055207, - "2040": 12789026.38260194, - "2041": 12789330.625593632, - "2042": 12787028.295530219, - "2043": 12792382.505938545, - "2044": 12798246.130880084, - "2045": 12794641.722973831, - "2046": 12788177.674692241, - "2047": 12783959.785182472, - "2048": 12772898.028546872, - "2049": 12757109.006849844, - "2050": 12733996.493256824 - }, - "stock": { - "2016": 5.676, - "2017": 5.757, - "2018": 5.8389999999999995, - "2019": 5.918, - "2020": 6.02, - "2021": 6.122999999999999, - "2022": 6.2010000000000005, - "2023": 6.297, - "2024": 6.404, - "2025": 6.517, - "2026": 6.623000000000001, - "2027": 6.72, - "2028": 6.82, - "2029": 6.920999999999999, - "2030": 7.021999999999999, - "2031": 7.126999999999999, - "2032": 7.225, - "2033": 7.317, - "2034": 7.4, - "2035": 7.473999999999999, - "2036": 7.5409999999999995, - "2037": 7.601, - "2038": 7.654999999999999, - "2039": 7.702, - "2040": 7.743, - "2041": 7.7829999999999995, - "2042": 7.818, - "2043": 7.849, - "2044": 7.878, - "2045": 7.902, - "2046": 7.925, - "2047": 7.944, - "2048": 7.962, - "2049": 7.976, - "2050": 7.9879999999999995 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -585545,11 +597210,11 @@ "energy": { "2015": 11485177.95905508, "2016": 7501735.169511977, - "2017": 6646974.4049085425, + "2017": 6646974.404908543, "2018": 5818545.92624243, "2019": 4844730.130932782, "2020": 3958472.974788462, - "2021": 3321161.8163384795, + "2021": 3321161.81633848, "2022": 3240138.9840435144, "2023": 2100488.560951344, "2024": 1228925.8531706084, @@ -585623,11 +597288,11 @@ "energy": { "2015": 2109983.385050086, "2016": 1733418.9446538507, - "2017": 1641704.621304872, + "2017": 1641704.6213048722, "2018": 1555253.7822558251, "2019": 1514114.014542653, - "2020": 1415715.8480435992, - "2021": 1390273.4319624102, + "2020": 1415715.8480435994, + "2021": 1390273.4319624105, "2022": 1334327.5779229652, "2023": 1423613.7960971524, "2024": 1515697.8748606439, @@ -585701,11 +597366,11 @@ "energy": { "2015": 230299.65589483446, "2016": 322382.88583417324, - "2017": 420049.97378658527, + "2017": 420049.9737865854, "2018": 627629.2915017451, "2019": 920256.8545245661, - "2020": 1332903.1771679388, - "2021": 1673151.7516991096, + "2020": 1332903.177167939, + "2021": 1673151.7516991098, "2022": 1837154.4380335207, "2023": 2401272.6429515034, "2024": 2948210.2719687475, @@ -585779,10 +597444,10 @@ "energy": { "2015": 3115578.6676649223, "2016": 3342060.61692241, - "2017": 3564343.148829923, + "2017": 3564343.1488299225, "2018": 3630163.534571054, - "2019": 3733667.0596732227, - "2020": 3773063.659413174, + "2019": 3733667.0596732222, + "2020": 3773063.6594131733, "2021": 2972064.338229567, "2022": 2054052.7518281697, "2023": 923005.7719022747, @@ -585859,7 +597524,7 @@ "2016": 223883.9741070534, "2017": 200740.39221898213, "2018": 184545.7008142315, - "2019": 166729.29465808798, + "2019": 166729.29465808795, "2020": 147268.1981089559, "2021": 141600.42775256245, "2022": 139678.35248943733, @@ -585935,10 +597600,10 @@ "energy": { "2015": 979181.9151229188, "2016": 907861.3393145577, - "2017": 808904.5986177552, + "2017": 808904.5986177551, "2018": 885971.7676162131, - "2019": 881641.2435882208, - "2020": 691741.0876819465, + "2019": 881641.2435882207, + "2020": 691741.0876819463, "2021": 438707.30426131166, "2022": 216246.79800960392, "2023": 70010.8708327124, @@ -586013,10 +597678,10 @@ "energy": { "2015": 165316.42722854472, "2016": 147675.06965597896, - "2017": 137136.86033333975, + "2017": 137136.86033333972, "2018": 138256.99699850124, - "2019": 143876.4020804683, - "2020": 204186.05479592405, + "2019": 143876.40208046828, + "2020": 204186.05479592402, "2021": 447535.92975655885, "2022": 744025.0976727889, "2023": 1169544.350329042, @@ -586089,7 +597754,7 @@ "2050": 0.0 }, "energy": { - "2015": 3742849.778511174, + "2015": 3742849.7785111745, "2016": 4268055.129345196, "2017": 4116535.1188153313, "2018": 3316289.720554554, @@ -586167,7 +597832,7 @@ "2050": 61481.0 }, "energy": { - "2015": 467266.23529322754, + "2015": 467266.2352932276, "2016": 562379.9378993838, "2017": 588180.5490360826, "2018": 619346.8180330944, @@ -586249,7 +597914,7 @@ "2016": 306.9201392591599, "2017": 595.1678746406018, "2018": 849.8874323633032, - "2019": 1064.584569556268, + "2019": 1064.5845695562682, "2020": 2149.6848081556464, "2021": 2514.562764545496, "2022": 2677.2548697351212, @@ -586323,7 +597988,7 @@ "2050": 46652448.0 }, "energy": { - "2015": 66532.98619559802, + "2015": 66532.98619559803, "2016": 72453.01261616094, "2017": 101311.16427394595, "2018": 313358.57397998776, @@ -589164,237 +600829,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 1330120.0, - "2016": 1343479.0, - "2017": 1356236.0, - "2018": 1369996.0, - "2019": 1383025.0, - "2020": 1397716.0, - "2021": 1415254.0, - "2022": 1446546.0, - "2023": 1473093.0, - "2024": 1501906.0, - "2025": 1531122.0, - "2026": 1559619.0, - "2027": 1587613.0, - "2028": 1615283.0, - "2029": 1642572.0, - "2030": 1669172.0, - "2031": 1695160.0, - "2032": 1720718.0, - "2033": 1745624.0, - "2034": 1769663.0, - "2035": 1793222.0, - "2036": 1816574.0, - "2037": 1839496.0, - "2038": 1862247.0, - "2039": 1884790.0, - "2040": 1907392.0, - "2041": 1930011.0, - "2042": 1952304.0, - "2043": 1974468.0, - "2044": 1996533.0, - "2045": 2018468.0, - "2046": 2040185.0, - "2047": 2061662.0, - "2048": 2082852.0, - "2049": 2103665.0, - "2050": 2124174.0 - }, - "energy": { - "2015": 99363800, - "2016": 79185776, - "2017": 79220576, - "2018": 108454768, - "2019": 99185928, - "2020": 91370528, - "2021": 102346656, - "2022": 90208032, - "2023": 58665764, - "2024": 101475928, - "2025": 101553408, - "2026": 101297472, - "2027": 100598880, - "2028": 99733512, - "2029": 98902472, - "2030": 98057960, - "2031": 97245424, - "2032": 96399408, - "2033": 95850816, - "2034": 95181384, - "2035": 94530048, - "2036": 93955008, - "2037": 93366824, - "2038": 92776008, - "2039": 92225920, - "2040": 91707376, - "2041": 91167120, - "2042": 90642344, - "2043": 90152424, - "2044": 89709568, - "2045": 89234928, - "2046": 88756880, - "2047": 88280584, - "2048": 87805304, - "2049": 87349384, - "2050": 86855744 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 1148740.0, + "2016": 1160277.3181818181, + "2017": 1171294.7272727273, + "2018": 1183178.3636363638, + "2019": 1194430.6818181819, + "2020": 1207118.3636363638, + "2021": 1222264.8181818181, + "2022": 1249289.7272727273, + "2023": 1272216.6818181819, + "2024": 1297100.6363636365, + "2025": 1322332.6363636365, + "2026": 1346943.6818181819, + "2027": 1371120.3181818181, + "2028": 1395017.1363636365, + "2029": 1418584.9090909092, + "2030": 1441557.6363636365, + "2031": 1464001.8181818181, + "2032": 1486074.6363636365, + "2033": 1507584.3636363638, + "2034": 1528345.3181818181, + "2035": 1548691.7272727273, + "2036": 1568859.3636363638, + "2037": 1588655.6363636365, + "2038": 1608304.2272727273, + "2039": 1627773.1818181819, + "2040": 1647293.0909090908, + "2041": 1666827.6818181819, + "2042": 1686080.7272727273, + "2043": 1705222.3636363638, + "2044": 1724278.5, + "2045": 1743222.3636363638, + "2046": 1761977.9545454546, + "2047": 1780526.2727272727, + "2048": 1798826.7272727273, + "2049": 1816801.5909090908, + "2050": 1834513.9090909092 + }, + "energy": { + "2015": 81878218.86186096, + "2016": 65251030.033818126, + "2017": 65279706.09105821, + "2018": 89369400.4347293, + "2019": 81731647.95228024, + "2020": 75291565.8329069, + "2021": 84336165.68355474, + "2022": 74333640.49275246, + "2023": 48342034.669470005, + "2024": 83618664.36261943, + "2025": 83682509.79121031, + "2026": 83471612.22265285, + "2027": 82895955.20600146, + "2028": 82182870.65710084, + "2029": 81498073.22581339, + "2030": 80802174.53466563, + "2031": 80132624.8551934, + "2032": 79435486.83099711, + "2033": 78983433.50934611, + "2034": 78431805.0510028, + "2035": 77895088.14242433, + "2036": 77421241.01727086, + "2037": 76936562.91233681, + "2038": 76449715.97456785, + "2039": 75996429.91206536, + "2040": 75569136.88259684, + "2041": 75123952.63028932, + "2042": 74691524.27930585, + "2043": 74287818.13094193, + "2044": 73922893.87792133, + "2045": 73531778.82595478, + "2046": 73137855.49803782, + "2047": 72745375.86127846, + "2048": 72353733.43354659, + "2049": 71978044.12271608, + "2050": 71571272.60271615 + } + }, + "panel replacement": { + "stock": { + "2015": 75575.0, + "2016": 76334.03409090909, + "2017": 77058.86363636363, + "2018": 77840.68181818181, + "2019": 78580.96590909091, + "2020": 79415.68181818181, + "2021": 80412.15909090909, + "2022": 82190.11363636363, + "2023": 83698.46590909091, + "2024": 85335.56818181818, + "2025": 86995.56818181818, + "2026": 88614.71590909091, + "2027": 90205.28409090909, + "2028": 91777.44318181818, + "2029": 93327.95454545454, + "2030": 94839.31818181818, + "2031": 96315.90909090909, + "2032": 97768.06818181818, + "2033": 99183.18181818181, + "2034": 100549.03409090909, + "2035": 101887.61363636363, + "2036": 103214.43181818181, + "2037": 104516.81818181818, + "2038": 105809.48863636363, + "2039": 107090.34090909091, + "2040": 108374.54545454546, + "2041": 109659.71590909091, + "2042": 110926.36363636363, + "2043": 112185.68181818181, + "2044": 113439.375, + "2045": 114685.68181818181, + "2046": 115919.60227272726, + "2047": 117139.88636363635, + "2048": 118343.86363636363, + "2049": 119526.42045454546, + "2050": 120691.70454545454 + }, + "energy": { + "2015": 8194698.708421021, + "2016": 6530583.334297966, + "2017": 6533453.348478715, + "2018": 8944446.03821212, + "2019": 8180029.307203835, + "2020": 7535480.202944601, + "2021": 8440699.829660404, + "2022": 7439607.214293355, + "2023": 4838263.638058653, + "2024": 8368889.435764579, + "2025": 8375279.340900337, + "2026": 8354171.871091026, + "2027": 8296557.820902595, + "2028": 8225189.475167942, + "2029": 8156652.21698492, + "2030": 8087003.900438592, + "2031": 8019992.698071677, + "2032": 7950220.344130871, + "2033": 7904977.044721528, + "2034": 7849767.868484551, + "2035": 7796051.099621563, + "2036": 7748626.589434851, + "2037": 7700118.071593204, + "2038": 7651392.488311219, + "2039": 7606025.811280772, + "2040": 7563260.620667496, + "2041": 7518704.805114782, + "2042": 7475425.651042471, + "2043": 7435021.129564532, + "2044": 7398498.054851039, + "2045": 7359353.700519131, + "2046": 7319928.28272952, + "2047": 7280647.3553090105, + "2048": 7241450.21910711, + "2049": 7203849.734472431, + "2050": 7163138.418375171 + } + }, + "panel management": { + "stock": { + "2015": 105805.0, + "2016": 106867.64772727272, + "2017": 107882.40909090909, + "2018": 108976.95454545454, + "2019": 110013.35227272726, + "2020": 111181.95454545454, + "2021": 112577.02272727272, + "2022": 115066.15909090909, + "2023": 117177.85227272726, + "2024": 119469.79545454546, + "2025": 121793.79545454546, + "2026": 124060.60227272726, + "2027": 126287.39772727272, + "2028": 128488.42045454546, + "2029": 130659.13636363637, + "2030": 132775.04545454544, + "2031": 134842.27272727274, + "2032": 136875.29545454544, + "2033": 138856.45454545453, + "2034": 140768.64772727274, + "2035": 142642.6590909091, + "2036": 144500.20454545453, + "2037": 146323.54545454544, + "2038": 148133.2840909091, + "2039": 149926.47727272726, + "2040": 151724.36363636365, + "2041": 153523.60227272726, + "2042": 155296.9090909091, + "2043": 157059.95454545453, + "2044": 158815.125, + "2045": 160559.95454545453, + "2046": 162287.44318181818, + "2047": 163995.8409090909, + "2048": 165681.4090909091, + "2049": 167336.98863636365, + "2050": 168968.38636363635 + }, + "energy": { + "2015": 9290882.42971802, + "2016": 7404162.631883914, + "2017": 7407416.560463076, + "2018": 10140921.527058588, + "2019": 9274250.740515929, + "2020": 8543481.964148497, + "2021": 9569790.486784868, + "2022": 8434784.292954184, + "2023": 5485465.692471342, + "2024": 9488374.20161599, + "2025": 9495618.867889365, + "2026": 9471687.906256132, + "2027": 9406366.973095952, + "2028": 9325451.86773122, + "2029": 9247746.557201702, + "2030": 9168781.56489579, + "2031": 9092806.446734918, + "2032": 9013700.824872022, + "2033": 8962405.44593237, + "2034": 8899811.08051266, + "2035": 8838908.757954115, + "2036": 8785140.393294299, + "2037": 8730143.016069984, + "2038": 8674899.537120948, + "2039": 8623464.27665387, + "2040": 8574978.496735673, + "2041": 8524462.564595902, + "2042": 8475394.06965169, + "2043": 8429584.739493549, + "2044": 8388176.067227641, + "2045": 8343795.473526099, + "2046": 8299096.219232665, + "2047": 8254560.783412528, + "2048": 8210120.3473463105, + "2049": 8167490.14281149, + "2050": 8121332.97890868 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 959086.5263157896, + "2016": 968719.0684210527, + "2017": 977917.5368421053, + "2018": 987839.2210526316, + "2019": 997233.8157894737, + "2020": 1007826.8, + "2021": 1020472.6210526316, + "2022": 1043035.8, + "2023": 1062177.5842105264, + "2024": 1082953.2736842106, + "2025": 1104019.547368421, + "2026": 1124567.3842105262, + "2027": 1144752.5315789473, + "2028": 1164704.0578947368, + "2029": 1184380.8631578947, + "2030": 1203560.8631578947, + "2031": 1222299.5789473685, + "2032": 1240728.2421052633, + "2033": 1258686.7789473685, + "2034": 1276020.1631578947, + "2035": 1293007.4421052632, + "2036": 1309845.4631578948, + "2037": 1326373.4315789475, + "2038": 1342778.1, + "2039": 1359032.7894736843, + "2040": 1375330.0210526315, + "2041": 1391639.5105263158, + "2042": 1407713.9368421054, + "2043": 1423695.347368421, + "2044": 1439605.3736842105, + "2045": 1455421.6631578947, + "2046": 1471080.7631578948, + "2047": 1486566.8105263158, + "2048": 1501845.9157894738, + "2049": 1516853.1842105263, + "2050": 1531641.252631579 + }, + "energy": { + "2015": 67123577.640505, + "2016": 53492646.04775217, + "2017": 53516154.61427126, + "2018": 73264831.25978431, + "2019": 67003419.14211754, + "2020": 61723854.46472393, + "2021": 69138596.85581727, + "2022": 60938549.44908668, + "2023": 39630690.097334675, + "2024": 68550390.90443698, + "2025": 68602731.24161799, + "2026": 68429837.89447345, + "2027": 67957915.58120608, + "2028": 67373330.48949654, + "2029": 66811935.11248434, + "2030": 66241438.94788176, + "2031": 65692543.64313591, + "2032": 65121031.47611825, + "2033": 64750439.190950416, + "2034": 64298215.4351456, + "2035": 63858216.13393071, + "2036": 63469757.33820836, + "2037": 63072419.329890415, + "2038": 62673303.31734608, + "2039": 62301700.43403134, + "2040": 61951406.58009239, + "2041": 61586445.54235281, + "2042": 61231941.763513096, + "2043": 60900984.38106963, + "2044": 60601820.308242664, + "2045": 60281185.077994935, + "2046": 59958247.629508786, + "2047": 59636493.71575084, + "2048": 59315426.14404988, + "2049": 59007436.901308976, + "2050": 58673966.534168646 + } + }, + "panel replacement": { + "stock": { + "2015": 49004.42105263157, + "2016": 49496.594736842104, + "2017": 49966.58947368421, + "2018": 50473.536842105255, + "2019": 50953.55263157894, + "2020": 51494.799999999996, + "2021": 52140.93684210526, + "2022": 53293.799999999996, + "2023": 54271.84736842105, + "2024": 55333.378947368416, + "2025": 56409.75789473684, + "2026": 57459.64736842105, + "2027": 58491.00526315789, + "2028": 59510.42631578947, + "2029": 60515.810526315785, + "2030": 61495.810526315785, + "2031": 62453.26315789473, + "2032": 63394.87368421052, + "2033": 64312.46315789473, + "2034": 65198.11052631578, + "2035": 66066.07368421053, + "2036": 66926.41052631578, + "2037": 67770.90526315788, + "2038": 68609.09999999999, + "2039": 69439.63157894736, + "2040": 70272.33684210526, + "2041": 71105.66842105263, + "2042": 71926.98947368421, + "2043": 72743.55789473683, + "2044": 73556.47894736842, + "2045": 74364.61052631578, + "2046": 75164.71052631579, + "2047": 75955.96842105262, + "2048": 76736.65263157894, + "2049": 77503.44736842104, + "2050": 78259.04210526316 + }, + "energy": { + "2015": 4386297.813299073, + "2016": 3495562.7312279744, + "2017": 3497098.9362030537, + "2018": 4787607.878525764, + "2019": 4378445.863548287, + "2020": 4033444.243943787, + "2021": 4517972.474998666, + "2022": 3982127.2284636134, + "2023": 2589730.992058672, + "2024": 4479535.2139199, + "2025": 4482955.477180508, + "2026": 4471657.484177578, + "2027": 4440818.963891637, + "2028": 4402618.313694091, + "2029": 4365933.032588053, + "2030": 4328653.045923847, + "2031": 4292784.602083869, + "2032": 4255438.223112694, + "2033": 4231221.2759952, + "2034": 4201669.989533204, + "2035": 4172917.5296582496, + "2036": 4147533.066759694, + "2037": 4121568.3774762983, + "2038": 4095487.501655706, + "2039": 4071204.515381811, + "2040": 4048314.001801419, + "2041": 4024465.0375768053, + "2042": 4001299.419703175, + "2043": 3979672.478858607, + "2044": 3960123.1228113705, + "2045": 3939170.699553562, + "2046": 3918067.834153366, + "2047": 3897042.308727777, + "2048": 3876061.6334244497, + "2049": 3855935.582498063, + "2050": 3834144.4266389175 + } + }, + "panel management": { + "stock": { + "2015": 322029.05263157893, + "2016": 325263.33684210526, + "2017": 328351.8736842105, + "2018": 331683.24210526317, + "2019": 334837.63157894736, + "2020": 338394.4, + "2021": 342640.4421052632, + "2022": 350216.4, + "2023": 356643.56842105265, + "2024": 363619.34736842103, + "2025": 370692.6947368421, + "2026": 377591.9684210526, + "2027": 384369.46315789473, + "2028": 391068.51578947366, + "2029": 397675.3263157895, + "2030": 404115.3263157895, + "2031": 410407.15789473685, + "2032": 416594.8842105263, + "2033": 422624.75789473683, + "2034": 428444.7263157895, + "2035": 434148.48421052634, + "2036": 439802.1263157895, + "2037": 445351.66315789474, + "2038": 450859.8, + "2039": 456317.5789473684, + "2040": 461789.6421052632, + "2041": 467265.8210526316, + "2042": 472663.07368421054, + "2043": 478029.0947368421, + "2044": 483371.1473684211, + "2045": 488681.7263157895, + "2046": 493939.5263157895, + "2047": 499139.22105263156, + "2048": 504269.43157894735, + "2049": 509308.36842105264, + "2050": 514273.7052631579 + }, + "energy": { + "2015": 27853924.546195924, + "2016": 22197567.22101985, + "2017": 22207322.449525677, + "2018": 30402328.86168991, + "2019": 27804062.99433417, + "2020": 25613229.291332275, + "2021": 28690086.66918405, + "2022": 25287355.3224497, + "2023": 16445342.91060665, + "2024": 28446001.881643113, + "2025": 28467721.281201497, + "2026": 28395976.621348962, + "2027": 28200145.45490227, + "2028": 27957563.196809355, + "2029": 27724603.8549276, + "2030": 27487868.006194387, + "2031": 27260095.75478021, + "2032": 27022938.30076905, + "2033": 26869155.53305438, + "2034": 26681498.57532119, + "2035": 26498914.336411033, + "2036": 26337717.595031936, + "2037": 26172836.29263328, + "2038": 26007217.180998202, + "2039": 25853015.05058685, + "2040": 25707655.41810618, + "2041": 25556209.42007038, + "2042": 25409102.816783726, + "2043": 25271767.14007176, + "2044": 25147624.568945955, + "2045": 25014572.222451493, + "2046": 24880564.53633784, + "2047": 24747047.97552138, + "2048": 24613816.22252566, + "2049": 24486011.516192954, + "2050": 24347633.039192434 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 1002705.8461538461, + "2016": 1012776.4769230769, + "2017": 1022393.2923076923, + "2018": 1032766.2153846154, + "2019": 1042588.0769230769, + "2020": 1053662.8307692308, + "2021": 1066883.7846153846, + "2022": 1090473.1384615384, + "2023": 1110485.4923076923, + "2024": 1132206.0615384616, + "2025": 1154230.4307692307, + "2026": 1175712.7846153846, + "2027": 1196815.9538461538, + "2028": 1217674.8769230768, + "2029": 1238246.5846153847, + "2030": 1258298.8923076922, + "2031": 1277889.8461538462, + "2032": 1297156.646153846, + "2033": 1315931.9384615384, + "2034": 1334053.646153846, + "2035": 1351813.5076923077, + "2036": 1369417.3230769231, + "2037": 1386696.9846153846, + "2038": 1403847.7384615385, + "2039": 1420841.6923076923, + "2040": 1437880.123076923, + "2041": 1454931.369230769, + "2042": 1471736.8615384614, + "2043": 1488445.1076923076, + "2044": 1505078.723076923, + "2045": 1521614.3384615385, + "2046": 1537985.6153846153, + "2047": 1554175.9692307692, + "2048": 1570149.9692307692, + "2049": 1585839.7692307692, + "2050": 1601300.4 + }, + "energy": { + "2015": 71486474.93282706, + "2016": 56969560.25293375, + "2017": 56994596.82890671, + "2018": 78026897.66270587, + "2019": 71358506.37416433, + "2020": 65735780.6310867, + "2021": 73632466.33686185, + "2022": 64899432.371826164, + "2023": 42206605.09764268, + "2024": 73006028.18387948, + "2025": 73061770.53751123, + "2026": 72877639.47118317, + "2027": 72375043.15847902, + "2028": 71752461.21374995, + "2029": 71154576.26844615, + "2030": 70546999.00269674, + "2031": 69962426.60916892, + "2032": 69353767.3028947, + "2033": 68959087.26593608, + "2034": 68477469.87723684, + "2035": 68008871.50804356, + "2036": 67595163.67334548, + "2037": 67171999.49512474, + "2038": 66746941.74598558, + "2039": 66351185.42403685, + "2040": 65978123.17543557, + "2041": 65589440.40564105, + "2042": 65211894.595503464, + "2043": 64859425.65008178, + "2044": 64540816.51533802, + "2045": 64199340.641205624, + "2046": 63855412.90928828, + "2047": 63512745.63947165, + "2048": 63170809.32256274, + "2049": 62842801.39964338, + "2050": 62487656.13058321 + } + }, + "panel replacement": { + "stock": { + "2015": 40926.769230769234, + "2016": 41337.81538461539, + "2017": 41730.338461538464, + "2018": 42153.72307692308, + "2019": 42554.61538461539, + "2020": 43006.64615384616, + "2021": 43546.276923076926, + "2022": 44509.1076923077, + "2023": 45325.93846153846, + "2024": 46212.49230769231, + "2025": 47111.446153846155, + "2026": 47988.276923076926, + "2027": 48849.630769230775, + "2028": 49701.015384615384, + "2029": 50540.67692307693, + "2030": 51359.13846153847, + "2031": 52158.769230769234, + "2032": 52945.169230769236, + "2033": 53711.50769230769, + "2034": 54451.169230769236, + "2035": 55176.061538461545, + "2036": 55894.58461538462, + "2037": 56599.876923076925, + "2038": 57299.907692307694, + "2039": 57993.53846153847, + "2040": 58688.984615384616, + "2041": 59384.95384615385, + "2042": 60070.89230769231, + "2043": 60752.86153846154, + "2044": 61431.78461538462, + "2045": 62106.7076923077, + "2046": 62774.92307692308, + "2047": 63435.75384615385, + "2048": 64087.75384615385, + "2049": 64728.15384615385, + "2050": 65359.200000000004 + }, + "energy": { + "2015": 4170155.206987623, + "2016": 3323312.676304203, + "2017": 3324773.1820538137, + "2018": 4551690.006801618, + "2019": 4162690.1759906476, + "2020": 3834689.1232461766, + "2021": 4295341.366133049, + "2022": 3785900.8447433184, + "2023": 2462117.403083488, + "2024": 4258798.169283996, + "2025": 4262049.893004681, + "2026": 4251308.628650303, + "2027": 4221989.731160876, + "2028": 4185671.485772108, + "2029": 4150793.936974508, + "2030": 4115350.9877901617, + "2031": 4081250.025153217, + "2032": 4045743.9552606116, + "2033": 4022720.3411746793, + "2034": 3994625.246778892, + "2035": 3967289.6153729022, + "2036": 3943156.0169172655, + "2037": 3918470.783761259, + "2038": 3893675.089365799, + "2039": 3870588.690320056, + "2040": 3848826.1474055117, + "2041": 3826152.38320259, + "2042": 3804128.2922469084, + "2043": 3783567.057279975, + "2044": 3764981.030433722, + "2045": 3745061.0750028244, + "2046": 3724998.0907329996, + "2047": 3705008.635373328, + "2048": 3685061.8200665754, + "2049": 3665927.5160044343, + "2050": 3645210.158009094 + } + }, + "panel management": { + "stock": { + "2015": 286487.3846153846, + "2016": 289364.7076923077, + "2017": 292112.3692307692, + "2018": 295076.06153846154, + "2019": 297882.3076923077, + "2020": 301046.5230769231, + "2021": 304823.93846153846, + "2022": 311563.75384615385, + "2023": 317281.56923076924, + "2024": 323487.44615384616, + "2025": 329780.1230769231, + "2026": 335917.93846153846, + "2027": 341947.4153846154, + "2028": 347907.10769230773, + "2029": 353784.7384615385, + "2030": 359513.96923076926, + "2031": 365111.3846153846, + "2032": 370616.1846153846, + "2033": 375980.55384615384, + "2034": 381158.1846153846, + "2035": 386232.43076923076, + "2036": 391262.09230769234, + "2037": 396199.1384615385, + "2038": 401099.3538461539, + "2039": 405954.76923076925, + "2040": 410822.8923076923, + "2041": 415694.676923077, + "2042": 420496.24615384615, + "2043": 425270.0307692308, + "2044": 430022.49230769236, + "2045": 434746.95384615386, + "2046": 439424.46153846156, + "2047": 444050.27692307695, + "2048": 448614.27692307695, + "2049": 453097.07692307694, + "2050": 457514.4 + }, + "energy": { + "2015": 23707169.860185318, + "2016": 18892903.070762046, + "2017": 18901205.98903947, + "2018": 25876180.330492504, + "2019": 23664731.449845023, + "2020": 21800058.24566712, + "2021": 24418848.297005095, + "2022": 21522698.78343051, + "2023": 13997041.499273827, + "2024": 24211101.646836527, + "2025": 24229587.56948408, + "2026": 24168523.90016652, + "2027": 24001847.110360105, + "2028": 23795379.300477948, + "2029": 23597101.794579335, + "2030": 23395610.009513095, + "2031": 23201747.36567786, + "2032": 22999896.741844688, + "2033": 22869008.392889246, + "2034": 22709288.875984263, + "2035": 22553886.876583535, + "2036": 22416688.30973725, + "2037": 22276353.721114, + "2038": 22135391.16464861, + "2039": 22004145.885643084, + "2040": 21880426.677158907, + "2041": 21751527.211156357, + "2042": 21626321.112249624, + "2043": 21509431.29263824, + "2044": 21403770.454228252, + "2045": 21290526.28379155, + "2046": 21176468.999978714, + "2047": 21062829.72515502, + "2048": 20949432.857370686, + "2049": 20840655.084352184, + "2050": 20722877.71140769 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 447359.0, - "2016": 454169.0, - "2017": 464015.0, - "2018": 468762.0, - "2019": 474723.0, - "2020": 481434.0, - "2021": 487243.0, - "2022": 486817.0, - "2023": 486391.0, - "2024": 485966.0, - "2025": 485541.0, - "2026": 485117.0, - "2027": 484692.0, - "2028": 484268.0, - "2029": 483845.0, - "2030": 483422.0, - "2031": 482999.0, - "2032": 482577.0, - "2033": 482155.0, - "2034": 481733.0, - "2035": 481311.0, - "2036": 480890.0, - "2037": 480470.0, - "2038": 480050.0, - "2039": 479630.0, - "2040": 479210.0, - "2041": 478791.0, - "2042": 478372.0, - "2043": 477954.0, - "2044": 477536.0, - "2045": 477118.0, - "2046": 476701.0, - "2047": 476284.0, - "2048": 475867.0, - "2049": 475451.0, - "2050": 475035.0 - }, - "energy": { - "2015": 14359329, - "2016": 13375598, - "2017": 11178434, - "2018": 16811630, - "2019": 14086550, - "2020": 13123244, - "2021": 13864967, - "2022": 16294856, - "2023": 15273697, - "2024": 12935436, - "2025": 12761364, - "2026": 12517023, - "2027": 12171591, - "2028": 11792268, - "2029": 11426886, - "2030": 11064673, - "2031": 10715417, - "2032": 10362236, - "2033": 10057426, - "2034": 9727080, - "2035": 9404168, - "2036": 9099315, - "2037": 8796541, - "2038": 8496430, - "2039": 8208202, - "2040": 7927901, - "2041": 7645828, - "2042": 7372454, - "2043": 7110454, - "2044": 6861576, - "2045": 6611717, - "2046": 6366668, - "2047": 6126374, - "2048": 5891136, - "2049": 5663924, - "2050": 5435541 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 386355.5, + "2016": 392236.86363636365, + "2017": 400740.2272727273, + "2018": 404839.9090909091, + "2019": 409988.04545454547, + "2020": 415783.9090909091, + "2021": 420800.7727272727, + "2022": 420432.86363636365, + "2023": 420064.95454545453, + "2024": 419697.9090909091, + "2025": 419330.86363636365, + "2026": 418964.6818181818, + "2027": 418597.63636363635, + "2028": 418231.45454545453, + "2029": 417866.13636363635, + "2030": 417500.8181818182, + "2031": 417135.5, + "2032": 416771.04545454547, + "2033": 416406.59090909094, + "2034": 416042.13636363635, + "2035": 415677.6818181818, + "2036": 415314.09090909094, + "2037": 414951.36363636365, + "2038": 414588.63636363635, + "2039": 414225.9090909091, + "2040": 413863.1818181818, + "2041": 413501.3181818182, + "2042": 413139.45454545453, + "2043": 412778.45454545453, + "2044": 412417.45454545453, + "2045": 412056.45454545453, + "2046": 411696.3181818182, + "2047": 411336.1818181818, + "2048": 410976.04545454547, + "2049": 410616.7727272727, + "2050": 410257.5 + }, + "energy": { + "2015": 11832440.81417445, + "2016": 11021822.237598298, + "2017": 9211304.978119476, + "2018": 13853197.246528693, + "2019": 11607664.198717717, + "2020": 10813876.325277453, + "2021": 11425074.348389251, + "2022": 13427362.74066117, + "2023": 12585902.570108524, + "2024": 10659117.906939905, + "2025": 10515678.290965859, + "2026": 10314335.288031934, + "2027": 10029690.81088945, + "2028": 9717119.31489858, + "2029": 9416035.546321044, + "2030": 9117563.111806551, + "2031": 8829767.56446619, + "2032": 8538737.720439987, + "2033": 8287566.771952873, + "2034": 8015353.530428894, + "2035": 7749266.088029134, + "2036": 7498059.706482788, + "2037": 7248566.472149146, + "2038": 7001267.615414078, + "2039": 6763760.64339694, + "2040": 6532785.714648256, + "2041": 6300350.614249301, + "2042": 6075083.704135735, + "2043": 5859189.250201731, + "2044": 5654107.647506361, + "2045": 5448217.676645688, + "2046": 5246291.264271361, + "2047": 5048283.089028546, + "2048": 4854441.182331877, + "2049": 4667212.897342362, + "2050": 4479019.679507211 + } + }, + "panel replacement": { + "stock": { + "2015": 25418.125, + "2016": 25805.056818181816, + "2017": 26364.488636363636, + "2018": 26634.204545454544, + "2019": 26972.897727272728, + "2020": 27354.204545454544, + "2021": 27684.261363636364, + "2022": 27660.056818181816, + "2023": 27635.852272727272, + "2024": 27611.704545454544, + "2025": 27587.556818181816, + "2026": 27563.465909090908, + "2027": 27539.31818181818, + "2028": 27515.227272727272, + "2029": 27491.19318181818, + "2030": 27467.15909090909, + "2031": 27443.125, + "2032": 27419.147727272728, + "2033": 27395.170454545452, + "2034": 27371.19318181818, + "2035": 27347.215909090908, + "2036": 27323.295454545452, + "2037": 27299.431818181816, + "2038": 27275.56818181818, + "2039": 27251.704545454544, + "2040": 27227.840909090908, + "2041": 27204.03409090909, + "2042": 27180.227272727272, + "2043": 27156.477272727272, + "2044": 27132.727272727272, + "2045": 27108.977272727272, + "2046": 27085.28409090909, + "2047": 27061.590909090908, + "2048": 27037.897727272728, + "2049": 27014.261363636364, + "2050": 26990.625 + }, + "energy": { + "2015": 1184237.8694262146, + "2016": 1103107.9291951272, + "2017": 921904.1407632319, + "2018": 1386483.2328016048, + "2019": 1161741.3292477555, + "2020": 1082295.8729144207, + "2021": 1143467.008781871, + "2022": 1343864.0170475217, + "2023": 1259647.327082036, + "2024": 1066807.0331656274, + "2025": 1052451.0243015112, + "2026": 1032299.8135274235, + "2027": 1003811.4589732772, + "2028": 972528.0569881037, + "2029": 942394.3925803385, + "2030": 912522.0809006997, + "2031": 883718.3546733584, + "2032": 854590.9271339644, + "2033": 829452.7368341387, + "2034": 802208.5499216812, + "2035": 775577.4574178352, + "2036": 750435.7208361196, + "2037": 725465.4428602022, + "2038": 700714.7869464494, + "2039": 676944.1419094161, + "2040": 653827.2498152216, + "2041": 630564.2179184902, + "2042": 608018.607095274, + "2043": 586411.0290678001, + "2044": 565885.644318481, + "2045": 545279.3548590664, + "2046": 525069.7541413014, + "2047": 505252.30622323346, + "2048": 485851.83507809264, + "2049": 467113.28157130483, + "2050": 448278.15373676835 + } + }, + "panel management": { + "stock": { + "2015": 35585.375, + "2016": 36127.079545454544, + "2017": 36910.28409090909, + "2018": 37287.88636363636, + "2019": 37762.056818181816, + "2020": 38295.88636363636, + "2021": 38757.96590909091, + "2022": 38724.079545454544, + "2023": 38690.193181818184, + "2024": 38656.38636363636, + "2025": 38622.579545454544, + "2026": 38588.85227272727, + "2027": 38555.045454545456, + "2028": 38521.318181818184, + "2029": 38487.670454545456, + "2030": 38454.02272727273, + "2031": 38420.375, + "2032": 38386.806818181816, + "2033": 38353.23863636363, + "2034": 38319.670454545456, + "2035": 38286.10227272727, + "2036": 38252.61363636363, + "2037": 38219.204545454544, + "2038": 38185.795454545456, + "2039": 38152.38636363636, + "2040": 38118.97727272727, + "2041": 38085.64772727273, + "2042": 38052.318181818184, + "2043": 38019.068181818184, + "2044": 37985.818181818184, + "2045": 37952.568181818184, + "2046": 37919.39772727273, + "2047": 37886.22727272727, + "2048": 37853.056818181816, + "2049": 37819.96590909091, + "2050": 37786.875 + }, + "energy": { + "2015": 1342650.3163993368, + "2016": 1250667.8332065751, + "2017": 1045224.8811172935, + "2018": 1571949.520669704, + "2019": 1317144.4720345275, + "2020": 1227071.8018081277, + "2021": 1296425.642828879, + "2022": 1523629.2422913099, + "2023": 1428147.102809442, + "2024": 1209511.059894468, + "2025": 1193234.6847326297, + "2026": 1170387.8984406427, + "2027": 1138088.7301372732, + "2028": 1102620.6281133175, + "2029": 1068456.0610986177, + "2030": 1034587.8072927502, + "2031": 1001931.0808604519, + "2032": 968907.3524260499, + "2033": 940406.4912129889, + "2034": 909517.9196494252, + "2035": 879324.4545530309, + "2036": 850819.5726810934, + "2037": 822509.0849906523, + "2038": 794447.597639473, + "2039": 767497.2146936441, + "2040": 741288.0355365225, + "2041": 714913.1678322091, + "2042": 689351.6887689916, + "2043": 664853.7207304693, + "2044": 641582.7081751588, + "2045": 618219.9684952461, + "2046": 595306.9815873383, + "2047": 572838.6047482212, + "2048": 550842.9825900308, + "2049": 529597.8210863332, + "2050": 508243.166756021 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 322569.3842105263, + "2016": 327479.75263157894, + "2017": 334579.2368421053, + "2018": 338002.07368421054, + "2019": 342300.26842105266, + "2020": 347139.25263157894, + "2021": 351327.8473684211, + "2022": 351020.6789473684, + "2023": 350713.5105263158, + "2024": 350407.06315789477, + "2025": 350100.6157894737, + "2026": 349794.88947368425, + "2027": 349488.4421052632, + "2028": 349182.7157894737, + "2029": 348877.7105263158, + "2030": 348572.7052631579, + "2031": 348267.7, + "2032": 347963.4157894737, + "2033": 347659.13157894736, + "2034": 347354.8473684211, + "2035": 347050.56315789477, + "2036": 346747.0, + "2037": 346444.15789473685, + "2038": 346141.3157894737, + "2039": 345838.47368421056, + "2040": 345535.63157894736, + "2041": 345233.5105263158, + "2042": 344931.38947368425, + "2043": 344629.9894736842, + "2044": 344328.5894736842, + "2045": 344027.18947368424, + "2046": 343726.5105263158, + "2047": 343425.83157894737, + "2048": 343125.15263157897, + "2049": 342825.1947368421, + "2050": 342525.2368421053 + }, + "energy": { + "2015": 9700208.073735656, + "2016": 9035664.807919819, + "2017": 7551406.875524697, + "2018": 11356819.601992305, + "2019": 9515936.715502584, + "2020": 8865191.2218463, + "2021": 9366249.9713934, + "2022": 11007721.44238494, + "2023": 10317894.307957709, + "2024": 8738320.622397527, + "2025": 8620729.15138859, + "2026": 8455668.615416145, + "2027": 8222317.720306307, + "2028": 7966072.318647662, + "2029": 7719244.529800587, + "2030": 7474557.506680495, + "2031": 7238623.37138764, + "2032": 7000037.76702618, + "2033": 6794128.394592735, + "2034": 6570968.598175627, + "2035": 6352830.717951131, + "2036": 6146892.297576298, + "2037": 5942358.311390924, + "2038": 5739623.270971077, + "2039": 5544915.595377274, + "2040": 5355562.874001771, + "2041": 5165013.107227653, + "2042": 4980339.806549787, + "2043": 4803350.024135946, + "2044": 4635224.592580253, + "2045": 4466436.462640788, + "2046": 4300897.648935716, + "2047": 4138570.997121398, + "2048": 3979659.842787555, + "2049": 3826170.5204905574, + "2050": 3671890.1484408625 + } + }, + "panel replacement": { + "stock": { + "2015": 16481.64736842105, + "2016": 16732.542105263157, + "2017": 17095.28947368421, + "2018": 17270.17894736842, + "2019": 17489.794736842105, + "2020": 17737.042105263157, + "2021": 17951.05789473684, + "2022": 17935.363157894735, + "2023": 17919.66842105263, + "2024": 17904.01052631579, + "2025": 17888.352631578946, + "2026": 17872.731578947365, + "2027": 17857.073684210525, + "2028": 17841.452631578944, + "2029": 17825.86842105263, + "2030": 17810.284210526315, + "2031": 17794.699999999997, + "2032": 17779.152631578945, + "2033": 17763.605263157893, + "2034": 17748.05789473684, + "2035": 17732.51052631579, + "2036": 17717.0, + "2037": 17701.526315789473, + "2038": 17686.052631578947, + "2039": 17670.57894736842, + "2040": 17655.105263157893, + "2041": 17639.66842105263, + "2042": 17624.231578947365, + "2043": 17608.831578947367, + "2044": 17593.431578947366, + "2045": 17578.031578947368, + "2046": 17562.66842105263, + "2047": 17547.305263157894, + "2048": 17531.942105263155, + "2049": 17516.615789473683, + "2050": 17501.28947368421 + }, + "energy": { + "2015": 633875.6508219489, + "2016": 590450.0055248234, + "2017": 493458.79093098297, + "2018": 742129.5875056417, + "2019": 621834.1434398448, + "2020": 579310.1356891561, + "2021": 612052.6231239527, + "2022": 719317.2084886375, + "2023": 674239.3482545214, + "2024": 571019.5729316925, + "2025": 563335.369701174, + "2026": 552549.2243041651, + "2027": 537300.5358860135, + "2028": 520555.7692261833, + "2029": 504426.4115766284, + "2030": 488436.94569621223, + "2031": 473019.45130608644, + "2032": 457428.69241805293, + "2033": 443973.2143015589, + "2034": 429390.4795688686, + "2035": 415135.91000240645, + "2036": 401678.5337016041, + "2037": 388312.93240491644, + "2038": 375064.8861038793, + "2039": 362341.40082924644, + "2040": 349967.8436246554, + "2041": 337516.06356903445, + "2042": 325448.2906133622, + "2043": 313882.60947914276, + "2044": 302896.183565699, + "2045": 291866.4525637335, + "2046": 281049.0533413696, + "2047": 270441.55798844545, + "2048": 260057.253795119, + "2049": 250027.2479101256, + "2050": 239945.54961059717 + } + }, + "panel management": { + "stock": { + "2015": 108307.96842105263, + "2016": 109956.7052631579, + "2017": 112340.47368421053, + "2018": 113489.74736842106, + "2019": 114932.93684210526, + "2020": 116557.7052631579, + "2021": 117964.0947368421, + "2022": 117860.95789473684, + "2023": 117757.82105263158, + "2024": 117654.92631578947, + "2025": 117552.03157894737, + "2026": 117449.37894736842, + "2027": 117346.48421052632, + "2028": 117243.83157894737, + "2029": 117141.42105263159, + "2030": 117039.01052631579, + "2031": 116936.6, + "2032": 116834.43157894738, + "2033": 116732.26315789473, + "2034": 116630.0947368421, + "2035": 116527.92631578947, + "2036": 116426.0, + "2037": 116324.31578947368, + "2038": 116222.63157894737, + "2039": 116120.94736842105, + "2040": 116019.26315789473, + "2041": 115917.82105263158, + "2042": 115816.37894736842, + "2043": 115715.17894736842, + "2044": 115613.97894736842, + "2045": 115512.77894736842, + "2046": 115411.82105263158, + "2047": 115310.86315789474, + "2048": 115209.9052631579, + "2049": 115109.18947368421, + "2050": 115008.47368421053 + }, + "energy": { + "2015": 4025245.275442394, + "2016": 3749483.1865553563, + "2017": 3133568.3335443195, + "2018": 4712680.810502051, + "2019": 3948779.14105757, + "2020": 3678742.642464543, + "2021": 3886664.405482645, + "2022": 4567817.349126421, + "2023": 4281563.343787768, + "2024": 3626095.8046707795, + "2025": 3577299.4789102366, + "2026": 3508805.1602796884, + "2027": 3411972.743807678, + "2028": 3305639.9121261537, + "2029": 3203215.0586227835, + "2030": 3101678.547623292, + "2031": 3003774.177306273, + "2032": 2904769.5405557663, + "2033": 2819324.3911057054, + "2034": 2726720.922255504, + "2035": 2636201.372046462, + "2036": 2550744.1687220973, + "2037": 2465869.756204159, + "2038": 2381741.8429250433, + "2039": 2300945.003793479, + "2040": 2222370.2823735727, + "2041": 2143298.8292033123, + "2042": 2066665.902836851, + "2043": 1993221.3663849107, + "2044": 1923455.2238540477, + "2045": 1853414.0847954776, + "2046": 1784721.2977229143, + "2047": 1717361.4448901562, + "2048": 1651418.9034173256, + "2049": 1587726.2315993167, + "2050": 1523705.30194854 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 337239.8615384615, + "2016": 342373.55384615384, + "2017": 349795.92307692306, + "2018": 353374.43076923076, + "2019": 357868.1076923077, + "2020": 362927.1692307692, + "2021": 367306.26153846155, + "2022": 366985.1230769231, + "2023": 366663.9846153846, + "2024": 366343.6, + "2025": 366023.21538461535, + "2026": 365703.58461538464, + "2027": 365383.2, + "2028": 365063.56923076924, + "2029": 364744.6923076923, + "2030": 364425.8153846154, + "2031": 364106.93846153846, + "2032": 363788.8153846154, + "2033": 363470.6923076923, + "2034": 363152.56923076924, + "2035": 362834.44615384616, + "2036": 362517.07692307694, + "2037": 362200.46153846156, + "2038": 361883.8461538461, + "2039": 361567.23076923075, + "2040": 361250.6153846154, + "2041": 360934.75384615385, + "2042": 360618.8923076923, + "2043": 360303.7846153846, + "2044": 359988.6769230769, + "2045": 359673.56923076924, + "2046": 359359.21538461535, + "2047": 359044.8615384615, + "2048": 358730.5076923077, + "2049": 358416.90769230766, + "2050": 358103.3076923077 + }, + "energy": { + "2015": 10330702.052565588, + "2016": 9622964.81352939, + "2017": 8042233.1063149925, + "2018": 12094989.992079241, + "2019": 10134453.427354982, + "2020": 9441410.787866134, + "2021": 9975037.346498165, + "2022": 11723201.155531758, + "2023": 10988536.647371536, + "2024": 9306293.85509802, + "2025": 9181059.175420843, + "2026": 9005270.037207915, + "2027": 8756751.80411904, + "2028": 8483850.96768822, + "2029": 8220979.869925188, + "2030": 7960388.683347742, + "2031": 7709119.304669194, + "2032": 7455026.116775305, + "2033": 7235733.050041998, + "2034": 6998068.316525771, + "2035": 6765751.913635492, + "2036": 6546427.910903138, + "2037": 6328599.627752617, + "2038": 6112687.218217498, + "2039": 5905323.936046939, + "2040": 5703663.669328614, + "2041": 5500728.551672814, + "2042": 5304051.858568418, + "2043": 5115558.096932886, + "2044": 4936504.851099573, + "2045": 4756745.832822884, + "2046": 4580447.329788435, + "2047": 4407569.77269512, + "2048": 4238329.713536268, + "2049": 4074863.89457164, + "2050": 3910555.609214359 + } + }, + "panel replacement": { + "stock": { + "2015": 13764.89230769231, + "2016": 13974.43076923077, + "2017": 14277.384615384617, + "2018": 14423.446153846155, + "2019": 14606.861538461539, + "2020": 14813.353846153846, + "2021": 14992.092307692308, + "2022": 14978.984615384616, + "2023": 14965.876923076923, + "2024": 14952.800000000001, + "2025": 14939.723076923077, + "2026": 14926.676923076924, + "2027": 14913.6, + "2028": 14900.553846153847, + "2029": 14887.538461538463, + "2030": 14874.523076923078, + "2031": 14861.507692307694, + "2032": 14848.523076923078, + "2033": 14835.538461538463, + "2034": 14822.553846153847, + "2035": 14809.569230769232, + "2036": 14796.615384615385, + "2037": 14783.692307692309, + "2038": 14770.769230769232, + "2039": 14757.846153846154, + "2040": 14744.923076923078, + "2041": 14732.03076923077, + "2042": 14719.138461538463, + "2043": 14706.276923076925, + "2044": 14693.415384615386, + "2045": 14680.553846153847, + "2046": 14667.723076923077, + "2047": 14654.89230769231, + "2048": 14642.06153846154, + "2049": 14629.26153846154, + "2050": 14616.461538461539 + }, + "energy": { + "2015": 602640.3035934453, + "2016": 561354.5340080919, + "2017": 469142.7335817218, + "2018": 705559.8354979312, + "2019": 591192.1628499666, + "2020": 550763.6010213889, + "2021": 581892.6443006564, + "2022": 683871.5769275483, + "2023": 641015.0082273548, + "2024": 542881.5704517657, + "2025": 535576.0199676785, + "2026": 525321.3810203902, + "2027": 510824.0987761508, + "2028": 494904.46019972593, + "2029": 479569.9052628218, + "2030": 464368.3486799555, + "2031": 449710.57867748314, + "2032": 434888.08209261927, + "2033": 422095.6465311583, + "2034": 408231.5019230864, + "2035": 394679.35156049166, + "2036": 381885.1113511217, + "2037": 369178.12376972416, + "2038": 356582.8984530166, + "2039": 344486.38548753393, + "2040": 332722.5572656479, + "2041": 320884.3607624886, + "2042": 309411.248728176, + "2043": 298415.4870500723, + "2044": 287970.4367641063, + "2045": 277484.2153246815, + "2046": 267199.86263972876, + "2047": 257115.07043866673, + "2048": 247242.47125685852, + "2049": 237706.7117056933, + "2050": 228121.80697542478 + } + }, + "panel management": { + "stock": { + "2015": 96354.24615384616, + "2016": 97821.01538461538, + "2017": 99941.69230769231, + "2018": 100964.12307692309, + "2019": 102248.03076923077, + "2020": 103693.47692307693, + "2021": 104944.64615384616, + "2022": 104852.89230769231, + "2023": 104761.13846153847, + "2024": 104669.6, + "2025": 104578.06153846154, + "2026": 104486.73846153847, + "2027": 104395.20000000001, + "2028": 104303.87692307692, + "2029": 104212.76923076923, + "2030": 104121.66153846154, + "2031": 104030.55384615385, + "2032": 103939.66153846154, + "2033": 103848.76923076923, + "2034": 103757.87692307692, + "2035": 103666.98461538462, + "2036": 103576.3076923077, + "2037": 103485.84615384616, + "2038": 103395.38461538462, + "2039": 103304.92307692308, + "2040": 103214.46153846155, + "2041": 103124.2153846154, + "2042": 103033.96923076923, + "2043": 102943.93846153846, + "2044": 102853.9076923077, + "2045": 102763.87692307692, + "2046": 102674.06153846154, + "2047": 102584.24615384616, + "2048": 102494.43076923078, + "2049": 102404.83076923077, + "2050": 102315.23076923078 + }, + "energy": { + "2015": 3425986.643840966, + "2016": 3191278.6524625164, + "2017": 2667058.1601032848, + "2018": 4011080.1724228268, + "2019": 3360904.409795051, + "2020": 3131069.6111124754, + "2021": 3308037.0092011783, + "2022": 3887783.2675406924, + "2023": 3644145.3444011086, + "2024": 3086260.5744502135, + "2025": 3044728.8046114775, + "2026": 2986431.5817716955, + "2027": 2904015.0971048092, + "2028": 2813512.5721120546, + "2029": 2726336.2248119893, + "2030": 2639915.9679723023, + "2031": 2556587.1166533222, + "2032": 2472321.8011320746, + "2033": 2399597.303426843, + "2034": 2320780.181551142, + "2035": 2243736.7348040156, + "2036": 2171001.9777457397, + "2037": 2098763.2484776587, + "2038": 2027159.8833294855, + "2039": 1958391.678465526, + "2040": 1891514.7734057377, + "2041": 1824215.0875646963, + "2042": 1758990.8927034058, + "2043": 1696480.4160170415, + "2044": 1637100.7121363205, + "2045": 1577486.951852434, + "2046": 1519020.8075718354, + "2047": 1461689.1568662124, + "2048": 1405563.815206873, + "2049": 1351353.3937226662, + "2050": 1296863.583810216 + } + } } }, "NGHP": { - "stock": { - "2015": 175483.0, - "2016": 175329.0, - "2017": 175176.0, - "2018": 175022.0, - "2019": 174869.0, - "2020": 174716.0, - "2021": 174563.0, - "2022": 174410.0, - "2023": 174257.0, - "2024": 174105.0, - "2025": 173952.0, - "2026": 173800.0, - "2027": 173648.0, - "2028": 173495.0, - "2029": 173344.0, - "2030": 173192.0, - "2031": 173040.0, - "2032": 172888.0, - "2033": 172737.0, - "2034": 172586.0, - "2035": 172435.0, - "2036": 172284.0, - "2037": 172133.0, - "2038": 171982.0, - "2039": 171831.0, - "2040": 171681.0, - "2041": 171530.0, - "2042": 171380.0, - "2043": 171230.0, - "2044": 171080.0, - "2045": 170930.0, - "2046": 170781.0, - "2047": 170631.0, - "2048": 170482.0, - "2049": 170332.0, - "2050": 170183.0 - }, - "energy": { - "2015": 4892817, - "2016": 4487112, - "2017": 3679295, - "2018": 5481079, - "2019": 4542387, - "2020": 4181844, - "2021": 4374602, - "2022": 5144119, - "2023": 4833275, - "2024": 4106888, - "2025": 4062101, - "2026": 3992224, - "2027": 3887535, - "2028": 3770544, - "2029": 3656992, - "2030": 3543785, - "2031": 3434168, - "2032": 3322734, - "2033": 3217531, - "2034": 3108005, - "2035": 3000592, - "2036": 2898873, - "2037": 2797260, - "2038": 2696062, - "2039": 2598405, - "2040": 2502933, - "2041": 2406625, - "2042": 2312961, - "2043": 2222941, - "2044": 2137089, - "2045": 2050969, - "2046": 1966396, - "2047": 1883743, - "2048": 1803050, - "2049": 1725171, - "2050": 1647304 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 151553.5, + "2016": 151420.5, + "2017": 151288.36363636365, + "2018": 151155.36363636365, + "2019": 151023.22727272726, + "2020": 150891.0909090909, + "2021": 150758.95454545456, + "2022": 150626.81818181818, + "2023": 150494.68181818182, + "2024": 150363.4090909091, + "2025": 150231.27272727274, + "2026": 150100.0, + "2027": 149968.72727272726, + "2028": 149836.5909090909, + "2029": 149706.18181818182, + "2030": 149574.9090909091, + "2031": 149443.63636363635, + "2032": 149312.36363636365, + "2033": 149181.95454545456, + "2034": 149051.54545454547, + "2035": 148921.13636363635, + "2036": 148790.72727272726, + "2037": 148660.31818181818, + "2038": 148529.9090909091, + "2039": 148399.5, + "2040": 148269.95454545456, + "2041": 148139.54545454547, + "2042": 148010.0, + "2043": 147880.45454545456, + "2044": 147750.9090909091, + "2045": 147621.36363636365, + "2046": 147492.68181818182, + "2047": 147363.13636363635, + "2048": 147234.45454545456, + "2049": 147104.9090909091, + "2050": 146976.22727272726 + }, + "energy": { + "2015": 4031801.734404622, + "2016": 3697490.820537084, + "2017": 3031829.713309583, + "2018": 4516544.113260061, + "2019": 3743038.7821447253, + "2020": 3445942.4687679023, + "2021": 3604779.8090404626, + "2022": 4238880.772811199, + "2023": 3982737.6596865365, + "2024": 3384176.878351577, + "2025": 3347271.2870983626, + "2026": 3289690.9177947505, + "2027": 3203424.6029554494, + "2028": 3107021.13707685, + "2029": 3013451.4919122923, + "2030": 2920166.1352462363, + "2031": 2829839.0270138555, + "2032": 2738014.666022704, + "2033": 2651324.8025218677, + "2034": 2561072.680531121, + "2035": 2472561.7225906127, + "2036": 2388742.760912319, + "2037": 2305011.145845159, + "2038": 2221621.501000833, + "2039": 2141149.72738315, + "2040": 2062478.4475893057, + "2041": 1983118.2832019925, + "2042": 1905936.8399452195, + "2043": 1831758.1424523224, + "2044": 1761013.9796311695, + "2045": 1690048.9782082823, + "2046": 1620358.742893166, + "2047": 1552250.6348740542, + "2048": 1485757.6151362811, + "2049": 1421583.4007167153, + "2050": 1357419.0745927491 + } + }, + "panel replacement": { + "stock": { + "2015": 9970.625, + "2016": 9961.875, + "2017": 9953.181818181818, + "2018": 9944.431818181818, + "2019": 9935.738636363636, + "2020": 9927.045454545454, + "2021": 9918.352272727272, + "2022": 9909.65909090909, + "2023": 9900.965909090908, + "2024": 9892.329545454546, + "2025": 9883.636363636364, + "2026": 9875.0, + "2027": 9866.363636363636, + "2028": 9857.670454545454, + "2029": 9849.090909090908, + "2030": 9840.454545454546, + "2031": 9831.818181818182, + "2032": 9823.181818181818, + "2033": 9814.602272727272, + "2034": 9806.022727272726, + "2035": 9797.443181818182, + "2036": 9788.863636363636, + "2037": 9780.28409090909, + "2038": 9771.704545454546, + "2039": 9763.125, + "2040": 9754.602272727272, + "2041": 9746.022727272726, + "2042": 9737.5, + "2043": 9728.977272727272, + "2044": 9720.454545454546, + "2045": 9711.931818181818, + "2046": 9703.465909090908, + "2047": 9694.943181818182, + "2048": 9686.477272727272, + "2049": 9677.954545454546, + "2050": 9669.488636363636 + }, + "energy": { + "2015": 403518.798097903, + "2016": 370059.62846570346, + "2017": 303437.6099182994, + "2018": 452033.74872995575, + "2019": 374618.2501277974, + "2020": 344883.6661401657, + "2021": 360780.7406646688, + "2022": 424244.0941798123, + "2023": 398608.2698119799, + "2024": 338701.9195041835, + "2025": 335008.26073656336, + "2026": 329245.38772196113, + "2027": 320611.5108665481, + "2028": 310963.06750390615, + "2029": 301598.2442207927, + "2030": 292261.87366447126, + "2031": 283221.57641012926, + "2032": 274031.4281280166, + "2033": 265355.1608332672, + "2034": 256322.3685010645, + "2035": 247463.83881150326, + "2036": 239074.90282151618, + "2037": 230694.70882874634, + "2038": 222348.7405797986, + "2039": 214294.80452090924, + "2040": 206421.06906503526, + "2041": 198478.38729148582, + "2042": 190753.76061833577, + "2043": 183329.66071744572, + "2044": 176249.30274487057, + "2045": 169146.8423642368, + "2046": 162171.96565997135, + "2047": 155355.43456567824, + "2048": 148700.54794823186, + "2049": 142277.7366154012, + "2050": 135855.91494263284 + } + }, + "panel management": { + "stock": { + "2015": 13958.875, + "2016": 13946.625, + "2017": 13934.454545454546, + "2018": 13922.204545454546, + "2019": 13910.03409090909, + "2020": 13897.863636363636, + "2021": 13885.693181818182, + "2022": 13873.522727272728, + "2023": 13861.352272727272, + "2024": 13849.261363636364, + "2025": 13837.090909090908, + "2026": 13825.0, + "2027": 13812.90909090909, + "2028": 13800.738636363636, + "2029": 13788.727272727272, + "2030": 13776.636363636364, + "2031": 13764.545454545454, + "2032": 13752.454545454546, + "2033": 13740.443181818182, + "2034": 13728.431818181818, + "2035": 13716.420454545454, + "2036": 13704.40909090909, + "2037": 13692.397727272728, + "2038": 13680.386363636364, + "2039": 13668.375, + "2040": 13656.443181818182, + "2041": 13644.431818181818, + "2042": 13632.5, + "2043": 13620.568181818182, + "2044": 13608.636363636364, + "2045": 13596.704545454546, + "2046": 13584.852272727272, + "2047": 13572.920454545454, + "2048": 13561.068181818182, + "2049": 13549.136363636364, + "2050": 13537.28409090909 + }, + "energy": { + "2015": 457496.46749747527, + "2016": 419561.5509972131, + "2017": 344027.67677211785, + "2018": 512501.13800998364, + "2019": 424729.96772747766, + "2020": 391017.8650919321, + "2021": 409041.450294869, + "2022": 480994.1330089895, + "2023": 451929.07050148404, + "2024": 384009.20214423945, + "2025": 379821.4521650742, + "2026": 373287.6944832886, + "2027": 363498.88617800287, + "2028": 352559.79541924427, + "2029": 341942.2638669149, + "2030": 331356.9910892928, + "2031": 321107.39657601534, + "2032": 310687.9058492799, + "2033": 300851.0366448651, + "2034": 290609.9509678148, + "2035": 280566.43859788426, + "2036": 271055.336266165, + "2037": 261554.1453260949, + "2038": 252091.75841936827, + "2039": 242960.4680959409, + "2040": 234033.48334565922, + "2041": 225028.32950652178, + "2042": 216270.39943644486, + "2043": 207853.196830232, + "2044": 199825.71762396017, + "2045": 191773.179427481, + "2046": 183865.2914468629, + "2047": 176136.93056026753, + "2048": 168591.83691548707, + "2049": 161309.86266788375, + "2050": 154029.01046461804 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 126532.47894736842, + "2016": 126421.43684210526, + "2017": 126311.11578947368, + "2018": 126200.07368421053, + "2019": 126089.75263157896, + "2020": 125979.43157894738, + "2021": 125869.1105263158, + "2022": 125758.78947368421, + "2023": 125648.46842105263, + "2024": 125538.86842105264, + "2025": 125428.54736842106, + "2026": 125318.94736842105, + "2027": 125209.34736842106, + "2028": 125099.02631578948, + "2029": 124990.14736842105, + "2030": 124880.54736842106, + "2031": 124770.94736842105, + "2032": 124661.34736842106, + "2033": 124552.46842105263, + "2034": 124443.58947368422, + "2035": 124334.71052631579, + "2036": 124225.83157894737, + "2037": 124116.95263157896, + "2038": 124008.07368421053, + "2039": 123899.19473684211, + "2040": 123791.03684210527, + "2041": 123682.15789473684, + "2042": 123574.0, + "2043": 123465.84210526316, + "2044": 123357.68421052632, + "2045": 123249.52631578948, + "2046": 123142.08947368422, + "2047": 123033.93157894738, + "2048": 122926.49473684211, + "2049": 122818.33684210527, + "2050": 122710.90000000001 + }, + "energy": { + "2015": 3305261.893972279, + "2016": 3031194.566971489, + "2017": 2485487.104909654, + "2018": 3702652.5939048375, + "2019": 3068534.682326165, + "2020": 2824975.8001855807, + "2021": 2955190.290561638, + "2022": 3475024.818782061, + "2023": 3265039.277084932, + "2024": 2774340.5096107265, + "2025": 2744085.38982077, + "2026": 2696881.1339973654, + "2027": 2626160.205252623, + "2028": 2547128.8631366785, + "2029": 2470420.6807982954, + "2030": 2393945.5575245414, + "2031": 2319895.599589969, + "2032": 2244618.1972483513, + "2033": 2173550.044273988, + "2034": 2099561.559889796, + "2035": 2027000.4778347665, + "2036": 1958285.8836463948, + "2037": 1889642.8960112135, + "2038": 1821280.2547871075, + "2039": 1755309.677759671, + "2040": 1690815.1414748842, + "2041": 1625755.8591668229, + "2042": 1562482.6874873957, + "2043": 1501671.1599572664, + "2044": 1443675.2561412626, + "2045": 1385498.309341721, + "2046": 1328366.412898646, + "2047": 1272531.5408152447, + "2048": 1218020.7144323438, + "2049": 1165410.8393765904, + "2050": 1112809.0707230847 + } + }, + "panel replacement": { + "stock": { + "2015": 6465.163157894736, + "2016": 6459.48947368421, + "2017": 6453.852631578947, + "2018": 6448.17894736842, + "2019": 6442.542105263157, + "2020": 6436.905263157894, + "2021": 6431.268421052631, + "2022": 6425.631578947367, + "2023": 6419.994736842104, + "2024": 6414.394736842105, + "2025": 6408.757894736841, + "2026": 6403.157894736842, + "2027": 6397.557894736841, + "2028": 6391.921052631578, + "2029": 6386.357894736841, + "2030": 6380.757894736841, + "2031": 6375.157894736842, + "2032": 6369.557894736841, + "2033": 6363.994736842104, + "2034": 6358.431578947368, + "2035": 6352.868421052631, + "2036": 6347.305263157894, + "2037": 6341.742105263157, + "2038": 6336.17894736842, + "2039": 6330.615789473683, + "2040": 6325.08947368421, + "2041": 6319.526315789473, + "2042": 6313.999999999999, + "2043": 6308.473684210526, + "2044": 6302.9473684210525, + "2045": 6297.421052631578, + "2046": 6291.931578947368, + "2047": 6286.405263157894, + "2048": 6280.915789473684, + "2049": 6275.38947368421, + "2050": 6269.9 + }, + "energy": { + "2015": 215987.63843545163, + "2016": 198078.26948675502, + "2017": 162418.14033865667, + "2018": 241955.77093689522, + "2019": 200518.31919932747, + "2020": 184602.57350018667, + "2021": 193111.6481722091, + "2022": 227081.06897129753, + "2023": 213359.22703814745, + "2024": 181293.72924409295, + "2025": 179316.65992745827, + "2026": 176232.02213884811, + "2027": 171610.64964930498, + "2028": 166446.219872307, + "2029": 161433.60069615094, + "2030": 156436.2111382823, + "2031": 151597.29789824513, + "2032": 146678.17533522754, + "2033": 142034.11292162718, + "2034": 137199.21676931222, + "2035": 132457.59651103007, + "2036": 127967.33117022218, + "2037": 123481.74507445331, + "2038": 119014.47866445048, + "2039": 114703.5255250441, + "2040": 110489.02663479143, + "2041": 106237.62351007994, + "2042": 102102.9366484176, + "2043": 98129.10987092738, + "2044": 94339.27453987772, + "2045": 90537.6086647671, + "2046": 86804.23328093374, + "2047": 83155.61403365647, + "2048": 79593.51667578025, + "2049": 76155.64003054406, + "2050": 72718.29311116137 + } + }, + "panel management": { + "stock": { + "2015": 42485.357894736844, + "2016": 42448.073684210525, + "2017": 42411.03157894737, + "2018": 42373.747368421056, + "2019": 42336.70526315789, + "2020": 42299.663157894734, + "2021": 42262.62105263158, + "2022": 42225.57894736842, + "2023": 42188.53684210526, + "2024": 42151.73684210527, + "2025": 42114.6947368421, + "2026": 42077.89473684211, + "2027": 42041.094736842104, + "2028": 42004.05263157895, + "2029": 41967.494736842105, + "2030": 41930.6947368421, + "2031": 41893.89473684211, + "2032": 41857.094736842104, + "2033": 41820.53684210526, + "2034": 41783.97894736842, + "2035": 41747.42105263158, + "2036": 41710.86315789474, + "2037": 41674.3052631579, + "2038": 41637.747368421056, + "2039": 41601.18947368421, + "2040": 41564.87368421053, + "2041": 41528.31578947369, + "2042": 41492.0, + "2043": 41455.68421052631, + "2044": 41419.36842105263, + "2045": 41383.05263157895, + "2046": 41346.97894736842, + "2047": 41310.663157894734, + "2048": 41274.58947368421, + "2049": 41238.27368421053, + "2050": 41202.2 + }, + "energy": { + "2015": 1371567.467592269, + "2016": 1257839.1635417554, + "2017": 1031389.7547516895, + "2018": 1536470.6351582669, + "2019": 1273333.9984745074, + "2020": 1172265.6263142326, + "2021": 1226300.0612661531, + "2022": 1442013.1122466414, + "2023": 1354876.49587692, + "2024": 1151253.7611451803, + "2025": 1138698.9502517718, + "2026": 1119110.8438637862, + "2027": 1089764.1450980715, + "2028": 1056968.9169910145, + "2029": 1025137.7185055536, + "2030": 993403.2313371763, + "2031": 962675.1025117856, + "2032": 931437.6274164208, + "2033": 901946.8428043847, + "2034": 871244.2233408913, + "2035": 841133.9256542032, + "2036": 812619.7851833828, + "2037": 784135.358914333, + "2038": 755767.266548442, + "2039": 728391.7967152848, + "2040": 701628.8318903242, + "2041": 674631.5173230972, + "2042": 648375.3758641867, + "2043": 623140.7301718062, + "2044": 599074.4693188595, + "2045": 574933.0819935118, + "2046": 551225.3538204203, + "2047": 528055.8451510988, + "2048": 505435.7688918757, + "2049": 483604.5205928655, + "2050": 461776.6361657538 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 132287.1846153846, + "2016": 132171.0923076923, + "2017": 132055.75384615385, + "2018": 131939.66153846154, + "2019": 131824.3230769231, + "2020": 131708.9846153846, + "2021": 131593.64615384614, + "2022": 131478.3076923077, + "2023": 131362.96923076923, + "2024": 131248.38461538462, + "2025": 131133.04615384614, + "2026": 131018.46153846153, + "2027": 130903.87692307692, + "2028": 130788.53846153845, + "2029": 130674.7076923077, + "2030": 130560.12307692308, + "2031": 130445.53846153845, + "2032": 130330.95384615385, + "2033": 130217.12307692308, + "2034": 130103.2923076923, + "2035": 129989.46153846153, + "2036": 129875.63076923076, + "2037": 129761.8, + "2038": 129647.96923076923, + "2039": 129534.13846153846, + "2040": 129421.06153846154, + "2041": 129307.23076923077, + "2042": 129194.15384615384, + "2043": 129081.07692307692, + "2044": 128968.0, + "2045": 128854.92307692308, + "2046": 128742.59999999999, + "2047": 128629.52307692307, + "2048": 128517.2, + "2049": 128404.12307692308, + "2050": 128291.8 + }, + "energy": { + "2015": 3520097.2569628987, + "2016": 3228216.1059539537, + "2017": 2647038.758461089, + "2018": 3943317.551647026, + "2019": 3267983.253566183, + "2020": 3008593.534858703, + "2021": 3147271.7047264203, + "2022": 3700894.4298122595, + "2023": 3477260.251026628, + "2024": 2954667.052426822, + "2025": 2922445.41081472, + "2026": 2872172.973479583, + "2027": 2796855.3268694216, + "2028": 2712687.10676445, + "2029": 2630993.0471414044, + "2030": 2549547.1949525736, + "2031": 2470684.1389632523, + "2032": 2390513.8571537337, + "2033": 2314826.4174386845, + "2034": 2236028.830656649, + "2035": 2158751.424478949, + "2036": 2085570.5201285495, + "2037": 2012465.87661301, + "2038": 1939659.8014603667, + "2039": 1869401.269857156, + "2040": 1800714.7186706387, + "2041": 1731426.7141072997, + "2042": 1664040.9137644353, + "2043": 1599276.759480349, + "2044": 1537511.238778312, + "2045": 1475552.9076636096, + "2046": 1414707.553072763, + "2047": 1355243.5268114589, + "2048": 1297189.60655323, + "2049": 1241160.1956279872, + "2050": 1185139.418004804 + } + }, + "panel replacement": { + "stock": { + "2015": 5399.476923076923, + "2016": 5394.738461538462, + "2017": 5390.03076923077, + "2018": 5385.292307692308, + "2019": 5380.584615384616, + "2020": 5375.876923076923, + "2021": 5371.169230769231, + "2022": 5366.461538461539, + "2023": 5361.753846153846, + "2024": 5357.076923076924, + "2025": 5352.369230769231, + "2026": 5347.692307692308, + "2027": 5343.015384615385, + "2028": 5338.307692307692, + "2029": 5333.661538461539, + "2030": 5328.984615384616, + "2031": 5324.307692307692, + "2032": 5319.630769230769, + "2033": 5314.984615384616, + "2034": 5310.338461538462, + "2035": 5305.692307692308, + "2036": 5301.046153846154, + "2037": 5296.400000000001, + "2038": 5291.753846153846, + "2039": 5287.107692307693, + "2040": 5282.492307692308, + "2041": 5277.846153846154, + "2042": 5273.2307692307695, + "2043": 5268.615384615385, + "2044": 5264.0, + "2045": 5259.384615384615, + "2046": 5254.8, + "2047": 5250.184615384615, + "2048": 5245.6, + "2049": 5240.984615384616, + "2050": 5236.400000000001 + }, + "energy": { + "2015": 205344.46437623724, + "2016": 188317.61135480576, + "2017": 154414.6983337345, + "2018": 230032.97107961366, + "2019": 190637.42328899348, + "2020": 175505.9541946861, + "2021": 183595.7291166247, + "2022": 215891.2464420037, + "2023": 202845.57261349814, + "2024": 172360.1591094039, + "2025": 170480.51339078852, + "2026": 167547.87660154863, + "2027": 163154.23044002574, + "2028": 158244.28710230428, + "2029": 153478.6736287469, + "2030": 148727.5393070176, + "2031": 144127.0721014119, + "2032": 139450.3480295119, + "2033": 135035.13003019305, + "2034": 130438.48196318546, + "2035": 125930.51345505513, + "2036": 121661.51390492143, + "2037": 117396.96302172622, + "2038": 113149.82908928065, + "2039": 109051.3058137136, + "2040": 105044.48383305744, + "2041": 101002.5761395658, + "2042": 97071.63330819977, + "2043": 93293.62389498262, + "2044": 89690.53942327057, + "2045": 86076.20737854429, + "2046": 82526.80068998603, + "2047": 79057.97362899252, + "2048": 75671.40493780466, + "2049": 72402.93576326635, + "2050": 69134.97021140033 + } + }, + "panel management": { + "stock": { + "2015": 37796.338461538464, + "2016": 37763.169230769236, + "2017": 37730.21538461539, + "2018": 37697.04615384615, + "2019": 37664.092307692306, + "2020": 37631.13846153847, + "2021": 37598.18461538462, + "2022": 37565.23076923077, + "2023": 37532.276923076926, + "2024": 37499.53846153846, + "2025": 37466.584615384614, + "2026": 37433.846153846156, + "2027": 37401.1076923077, + "2028": 37368.15384615385, + "2029": 37335.630769230775, + "2030": 37302.89230769231, + "2031": 37270.15384615385, + "2032": 37237.415384615386, + "2033": 37204.89230769231, + "2034": 37172.36923076923, + "2035": 37139.846153846156, + "2036": 37107.32307692308, + "2037": 37074.8, + "2038": 37042.276923076926, + "2039": 37009.75384615385, + "2040": 36977.446153846155, + "2041": 36944.92307692308, + "2042": 36912.61538461539, + "2043": 36880.307692307695, + "2044": 36848.0, + "2045": 36815.69230769231, + "2046": 36783.6, + "2047": 36751.29230769231, + "2048": 36719.200000000004, + "2049": 36686.89230769231, + "2050": 36654.8 + }, + "energy": { + "2015": 1167375.2786608639, + "2016": 1070578.2826912403, + "2017": 877841.5432051767, + "2018": 1307728.47727336, + "2019": 1083766.3231448233, + "2020": 997744.5109466104, + "2021": 1043734.5661569546, + "2022": 1227333.3237457366, + "2023": 1153169.1763598733, + "2024": 979860.788463774, + "2025": 969175.0757944909, + "2026": 952503.1499188684, + "2027": 927525.4426905526, + "2028": 899612.6061332455, + "2029": 872520.2792298485, + "2030": 845510.2657404087, + "2031": 819356.7889353355, + "2032": 792769.7948167542, + "2033": 767669.4525311223, + "2034": 741537.6873801652, + "2035": 715910.0620659956, + "2036": 691640.965966529, + "2037": 667397.1603652636, + "2038": 643252.3694503526, + "2039": 619952.4243291302, + "2040": 597173.7974963037, + "2041": 574195.7097531343, + "2042": 551848.4529273647, + "2043": 530370.6166246682, + "2044": 509887.22179841733, + "2045": 489339.884957846, + "2046": 469161.64623725106, + "2047": 449441.4995595485, + "2048": 430188.98850896535, + "2049": 411607.86860874644, + "2050": 393029.61178379564 + } + } } } } @@ -595238,10 +608799,10 @@ "2020": 369380.5817957349, "2021": 313652.1926881314, "2022": 314703.9339519019, - "2023": 205899.3003909698, + "2023": 205899.30039096982, "2024": 121904.89358495727, - "2025": 62654.130140681315, - "2026": 18942.935720102458, + "2025": 62654.13014068132, + "2026": 18942.93572010246, "2027": 0.0, "2028": 0.0, "2029": 0.0, @@ -595316,10 +608877,10 @@ "2020": 124863.46599568463, "2021": 122673.51939655635, "2022": 117303.05503701889, - "2023": 125595.78555973567, + "2023": 125595.7855597357, "2024": 134266.9515271121, - "2025": 140297.52766438443, - "2026": 140103.90249161527, + "2025": 140297.52766438446, + "2026": 140103.9024916153, "2027": 136502.4390280457, "2028": 130555.2990295019, "2029": 124769.86061872276, @@ -595394,10 +608955,10 @@ "2020": 123270.95220858051, "2021": 156369.28791531225, "2022": 172671.01101107916, - "2023": 229786.91404929446, + "2023": 229786.91404929452, "2024": 285443.1548879306, - "2025": 331111.3421949342, - "2026": 372422.1617882822, + "2025": 331111.34219493426, + "2026": 372422.1617882823, "2027": 398877.56097195426, "2028": 413419.70097049815, "2029": 426900.1393812772, @@ -595469,12 +609030,12 @@ "2017": 320460.77704613697, "2018": 330286.6933582539, "2019": 342604.2749553783, - "2020": 348734.023276622, + "2020": 348734.02327662194, "2021": 276436.0370191926, "2022": 192760.38846665816, "2023": 87075.87398344303, - "2024": 27091.64198599243, - "2025": 957.8909688388412, + "2024": 27091.641985992435, + "2025": 957.890968838841, "2026": 0.0, "2027": 0.0, "2028": 0.0, @@ -595544,15 +609105,15 @@ "energy": { "2015": 21650.75085108819, "2016": 19635.78552611629, - "2017": 17609.692375753617, + "2017": 17609.69237575362, "2018": 16183.68505398395, - "2019": 14639.251111720789, - "2020": 12952.499114026557, + "2019": 14639.251111720792, + "2020": 12952.499114026556, "2021": 12491.867020336978, "2022": 12375.99261710673, "2023": 12883.954600056215, - "2024": 12097.504443256483, - "2025": 9871.619620420988, + "2024": 12097.504443256486, + "2025": 9871.619620420986, "2026": 6468.723369048212, "2027": 2979.9730643584307, "2028": 163.39380589134782, @@ -595622,14 +609183,14 @@ "energy": { "2015": 85951.8167232262, "2016": 80990.96935448413, - "2017": 73144.31596102538, + "2017": 73144.3159610254, "2018": 80375.54486441425, - "2019": 81155.58512371588, - "2020": 64054.9092996568, + "2019": 81155.5851237159, + "2020": 64054.909299656785, "2021": 40836.085811933204, "2022": 20335.856505081116, "2023": 6638.564937300273, - "2024": 1014.2021795335781, + "2024": 1014.2021795335783, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -595700,15 +609261,15 @@ "energy": { "2015": 14511.344401672308, "2016": 12963.25765719373, - "2017": 12052.21461708403, + "2017": 12052.214617084031, "2018": 12178.07672334788, - "2019": 12769.888809184986, - "2020": 18418.568309694696, + "2019": 12769.888809184988, + "2020": 18418.568309694692, "2021": 41311.010148537265, "2022": 69776.76241115398, "2023": 110815.60647920046, "2024": 144378.6513912175, - "2025": 164415.4894107402, + "2025": 164415.48941074018, "2026": 171982.2766309518, "2027": 178513.02693564157, "2028": 184164.60619410867, @@ -595780,10 +609341,10 @@ "2016": 345563.6621251624, "2017": 336284.20227341476, "2018": 273747.79047265026, - "2019": 181686.82326456284, + "2019": 181686.8232645629, "2020": 74069.9780371118, "2021": 24319.69104166013, - "2022": 18707.077637327042, + "2022": 18707.07763732704, "2023": 0.0, "2024": 0.0, "2025": 0.0, @@ -595858,10 +609419,10 @@ "2016": 44844.21472363746, "2017": 47025.59185435203, "2018": 49644.331977821195, - "2019": 52066.49321812942, + "2019": 52066.49321812943, "2020": 55977.60780385208, "2021": 51535.1338136632, - "2022": 43230.711511732414, + "2022": 43230.71151173241, "2023": 36720.990045573, "2024": 29169.93409645485, "2025": 20796.23701708133, @@ -595936,7 +609497,7 @@ "2016": 24.858365994279893, "2017": 48.34792963127633, "2018": 69.23496915192342, - "2019": 86.9827228966197, + "2019": 86.98272289661972, "2020": 179.14678183503514, "2021": 211.03100229713283, "2022": 226.58956841081658, @@ -596014,10 +609575,10 @@ "2016": 5764.264785205895, "2017": 8126.85794260197, "2018": 25619.642580376618, - "2019": 52830.70079441109, + "2019": 52830.700794411096, "2020": 88776.26737720109, "2021": 113927.14414237955, - "2022": 126446.62128252974, + "2022": 126446.62128252973, "2023": 142474.73187458963, "2024": 152625.7337158312, "2025": 163056.8220211631, @@ -598810,237 +612371,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 195363.0, - "2016": 197703.0, - "2017": 199763.0, - "2018": 201956.0, - "2019": 204331.0, - "2020": 206624.0, - "2021": 209494.0, - "2022": 210844.0, - "2023": 211891.0, - "2024": 212786.0, - "2025": 213663.0, - "2026": 214537.0, - "2027": 215414.0, - "2028": 216288.0, - "2029": 217135.0, - "2030": 217940.0, - "2031": 218719.0, - "2032": 219489.0, - "2033": 220226.0, - "2034": 220923.0, - "2035": 221600.0, - "2036": 222280.0, - "2037": 222965.0, - "2038": 223658.0, - "2039": 224353.0, - "2040": 225056.0, - "2041": 225746.0, - "2042": 226418.0, - "2043": 227077.0, - "2044": 227719.0, - "2045": 228348.0, - "2046": 228965.0, - "2047": 229587.0, - "2048": 230204.0, - "2049": 230821.0, - "2050": 231439.0 - }, - "energy": { - "2015": 4892085, - "2016": 4572932, - "2017": 3820528, - "2018": 5798004, - "2019": 4896966, - "2020": 4591052, - "2021": 4903214, - "2022": 5818113, - "2023": 5496339, - "2024": 4697981, - "2025": 4673551, - "2026": 4620131, - "2027": 4527945, - "2028": 4421366, - "2029": 4317907, - "2030": 4213745, - "2031": 4113099, - "2032": 4010228, - "2033": 3929662, - "2034": 3837285, - "2035": 3747347, - "2036": 3664592, - "2037": 3582023, - "2038": 3499968, - "2039": 3422031, - "2040": 3346948, - "2041": 3270098, - "2042": 3195095, - "2043": 3123142, - "2044": 3055083, - "2045": 2984955, - "2046": 2915233, - "2047": 2846971, - "2048": 2779918, - "2049": 2715870, - "2050": 2650555 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 168722.5909090909, + "2016": 170743.5, + "2017": 172522.5909090909, + "2018": 174416.54545454547, + "2019": 176467.68181818182, + "2020": 178448.0, + "2021": 180926.63636363635, + "2022": 182092.54545454547, + "2023": 182996.77272727274, + "2024": 183769.72727272726, + "2025": 184527.13636363635, + "2026": 185281.95454545456, + "2027": 186039.36363636365, + "2028": 186794.18181818182, + "2029": 187525.68181818182, + "2030": 188220.9090909091, + "2031": 188893.68181818182, + "2032": 189558.68181818182, + "2033": 190195.18181818182, + "2034": 190797.13636363635, + "2035": 191381.81818181818, + "2036": 191969.0909090909, + "2037": 192560.68181818182, + "2038": 193159.18181818182, + "2039": 193759.4090909091, + "2040": 194366.54545454547, + "2041": 194962.45454545456, + "2042": 195542.81818181818, + "2043": 196111.95454545456, + "2044": 196666.4090909091, + "2045": 197209.63636363635, + "2046": 197742.5, + "2047": 198279.68181818182, + "2048": 198812.54545454547, + "2049": 199345.4090909091, + "2050": 199879.13636363635 + }, + "energy": { + "2015": 4031198.5483730203, + "2016": 3768208.61456997, + "2017": 3148209.1843495113, + "2018": 4777698.120180039, + "2019": 4035220.6126083327, + "2020": 3783139.9409260163, + "2021": 4040369.118517415, + "2022": 4794268.43153179, + "2023": 4529118.729164766, + "2024": 3871252.0709439903, + "2025": 3851121.1491515944, + "2026": 3807101.7532387907, + "2027": 3731138.218390088, + "2028": 3643314.496993782, + "2029": 3558061.732453484, + "2030": 3472229.678595951, + "2031": 3389294.8953492264, + "2032": 3304526.65729333, + "2033": 3238138.2886839905, + "2034": 3162017.3651303207, + "2035": 3087906.237657357, + "2036": 3019714.079125645, + "2037": 2951675.189175734, + "2038": 2884059.847887357, + "2039": 2819837.8400390577, + "2040": 2757967.598494299, + "2041": 2694641.3054224355, + "2042": 2632836.985848344, + "2043": 2573545.9414059264, + "2044": 2517463.6488857185, + "2045": 2459676.4493991393, + "2046": 2402223.8039136943, + "2047": 2345974.2343929196, + "2048": 2290720.9106538477, + "2049": 2237943.7809379506, + "2050": 2184122.6120116166 + } + }, + "panel replacement": { + "stock": { + "2015": 11100.170454545454, + "2016": 11233.125, + "2017": 11350.170454545454, + "2018": 11474.772727272726, + "2019": 11609.715909090908, + "2020": 11740.0, + "2021": 11903.068181818182, + "2022": 11979.772727272726, + "2023": 12039.261363636364, + "2024": 12090.113636363636, + "2025": 12139.943181818182, + "2026": 12189.602272727272, + "2027": 12239.431818181818, + "2028": 12289.090909090908, + "2029": 12337.215909090908, + "2030": 12382.954545454546, + "2031": 12427.215909090908, + "2032": 12470.965909090908, + "2033": 12512.840909090908, + "2034": 12552.443181818182, + "2035": 12590.90909090909, + "2036": 12629.545454545454, + "2037": 12668.465909090908, + "2038": 12707.840909090908, + "2039": 12747.329545454544, + "2040": 12787.272727272726, + "2041": 12826.477272727272, + "2042": 12864.65909090909, + "2043": 12902.102272727272, + "2044": 12938.579545454544, + "2045": 12974.318181818182, + "2046": 13009.375, + "2047": 13044.715909090908, + "2048": 13079.772727272726, + "2049": 13114.829545454544, + "2050": 13149.943181818182 + }, + "energy": { + "2015": 403458.42883410107, + "2016": 377137.34734477906, + "2017": 315085.33155018574, + "2018": 478171.0833343724, + "2019": 403860.9730644526, + "2020": 378631.7340388929, + "2021": 404376.25607023755, + "2022": 479829.50618381693, + "2023": 453292.26644254837, + "2024": 387450.3474392736, + "2025": 385435.56449571945, + "2026": 381029.9277849269, + "2027": 373427.1942427868, + "2028": 364637.44592755724, + "2029": 356105.0092285328, + "2030": 347514.5949441903, + "2031": 339214.1510581096, + "2032": 330730.20770213916, + "2033": 324085.7949870191, + "2034": 316467.3093555536, + "2035": 309049.9721317561, + "2036": 302225.0289269332, + "2037": 295415.4254530764, + "2038": 288648.21241855586, + "2039": 282220.6177287573, + "2040": 276028.3971904488, + "2041": 269690.44920796267, + "2042": 263504.8264034031, + "2043": 257570.74219801824, + "2044": 251957.8026828585, + "2045": 246174.22927861926, + "2046": 240424.1393731554, + "2047": 234794.45810860797, + "2048": 229264.48509534003, + "2049": 223982.33945601314, + "2050": 218595.7022084389 + } + }, + "panel management": { + "stock": { + "2015": 15540.238636363636, + "2016": 15726.375, + "2017": 15890.238636363636, + "2018": 16064.681818181818, + "2019": 16253.602272727272, + "2020": 16436.0, + "2021": 16664.295454545456, + "2022": 16771.681818181816, + "2023": 16854.965909090908, + "2024": 16926.159090909092, + "2025": 16995.920454545456, + "2026": 17065.44318181818, + "2027": 17135.204545454544, + "2028": 17204.727272727272, + "2029": 17272.102272727272, + "2030": 17336.136363636364, + "2031": 17398.102272727272, + "2032": 17459.352272727272, + "2033": 17517.977272727272, + "2034": 17573.420454545456, + "2035": 17627.272727272728, + "2036": 17681.363636363636, + "2037": 17735.852272727272, + "2038": 17790.977272727272, + "2039": 17846.261363636364, + "2040": 17902.181818181816, + "2041": 17957.06818181818, + "2042": 18010.522727272728, + "2043": 18062.94318181818, + "2044": 18114.011363636364, + "2045": 18164.045454545456, + "2046": 18213.125, + "2047": 18262.602272727272, + "2048": 18311.681818181816, + "2049": 18360.761363636364, + "2050": 18409.920454545456 + }, + "energy": { + "2015": 457428.0227928791, + "2016": 427586.03808525123, + "2017": 357233.4841003034, + "2018": 542134.7964855894, + "2019": 457884.41432721505, + "2020": 429280.32503509097, + "2021": 458468.62541234744, + "2022": 544015.0622843932, + "2023": 513928.00439268537, + "2024": 439278.5816167366, + "2025": 436994.2863526866, + "2026": 431999.31897628255, + "2027": 423379.58736712526, + "2028": 413414.0570786609, + "2029": 403740.2583179835, + "2030": 394000.7264598592, + "2031": 384589.9535926641, + "2032": 374971.1350045312, + "2033": 367437.9163289908, + "2034": 358800.325514126, + "2035": 350390.790210887, + "2036": 342652.89194742165, + "2037": 334932.3853711898, + "2038": 327259.93969408696, + "2039": 319972.542232185, + "2040": 312952.0043152523, + "2041": 305766.24536960176, + "2042": 298753.18774825335, + "2043": 292025.3163960557, + "2044": 285661.5484314229, + "2045": 279104.3213222416, + "2046": 272585.0567131506, + "2047": 266202.3074984727, + "2048": 259932.60425081226, + "2049": 253943.87960603638, + "2050": 247836.68577994447 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 140867.0052631579, + "2016": 142554.26842105263, + "2017": 144039.63684210528, + "2018": 145620.9052631579, + "2019": 147333.4052631579, + "2020": 148986.77894736844, + "2021": 151056.2, + "2022": 152029.62105263158, + "2023": 152784.56315789474, + "2024": 153429.9052631579, + "2025": 154062.26842105263, + "2026": 154692.46842105265, + "2027": 155324.83157894737, + "2028": 155955.03157894738, + "2029": 156565.76315789475, + "2030": 157146.2105263158, + "2031": 157707.9105263158, + "2032": 158263.12105263158, + "2033": 158794.53684210527, + "2034": 159297.11052631578, + "2035": 159785.26315789475, + "2036": 160275.57894736843, + "2037": 160769.5, + "2038": 161269.1894736842, + "2039": 161770.3210526316, + "2040": 162277.2210526316, + "2041": 162774.74736842106, + "2042": 163259.2947368421, + "2043": 163734.46842105265, + "2044": 164197.38421052633, + "2045": 164650.9263157895, + "2046": 165095.81578947368, + "2047": 165544.3105263158, + "2048": 165989.2, + "2049": 166434.0894736842, + "2050": 166879.7 + }, + "energy": { + "2015": 3304767.4034351534, + "2016": 3089168.8537148316, + "2017": 2580894.7306335233, + "2018": 3916746.054941121, + "2019": 3308064.682549512, + "2020": 3101409.5211092546, + "2021": 3312285.4159866176, + "2022": 3930330.3585081436, + "2023": 3712961.235430163, + "2024": 3173643.644940283, + "2025": 3157140.361030474, + "2026": 3121053.360356629, + "2027": 3058778.6272207424, + "2028": 2986780.940121946, + "2029": 2916890.91760762, + "2030": 2846525.995028267, + "2031": 2778536.2483075676, + "2032": 2709043.4395033913, + "2033": 2654618.405877615, + "2034": 2592214.645839282, + "2035": 2531458.512057847, + "2036": 2475554.735555338, + "2037": 2419776.6082876725, + "2038": 2364345.705249628, + "2039": 2311696.649249676, + "2040": 2260975.5659176977, + "2041": 2209060.8148547066, + "2042": 2158393.7742043813, + "2043": 2109787.11079208, + "2044": 2063810.974909242, + "2045": 2016437.1601721512, + "2046": 1969337.61204445, + "2047": 1923224.3428569173, + "2048": 1877927.7936958668, + "2049": 1834661.2227644103, + "2050": 1790538.7508622732 + } + }, + "panel replacement": { + "stock": { + "2015": 7197.5842105263155, + "2016": 7283.794736842105, + "2017": 7359.68947368421, + "2018": 7440.484210526315, + "2019": 7527.984210526315, + "2020": 7612.4631578947365, + "2021": 7718.199999999999, + "2022": 7767.936842105262, + "2023": 7806.510526315788, + "2024": 7839.484210526315, + "2025": 7871.794736842105, + "2026": 7903.994736842104, + "2027": 7936.305263157894, + "2028": 7968.505263157894, + "2029": 7999.710526315789, + "2030": 8029.368421052631, + "2031": 8058.068421052631, + "2032": 8086.436842105262, + "2033": 8113.58947368421, + "2034": 8139.26842105263, + "2035": 8164.210526315789, + "2036": 8189.263157894736, + "2037": 8214.5, + "2038": 8240.031578947368, + "2039": 8265.636842105263, + "2040": 8291.536842105263, + "2041": 8316.95789473684, + "2042": 8341.715789473683, + "2043": 8365.994736842105, + "2044": 8389.647368421052, + "2045": 8412.821052631578, + "2046": 8435.552631578947, + "2047": 8458.46842105263, + "2048": 8481.199999999999, + "2049": 8503.931578947368, + "2050": 8526.699999999999 + }, + "energy": { + "2015": 215955.3251583896, + "2016": 201866.69221552875, + "2017": 168652.70462731778, + "2018": 255946.0514462941, + "2019": 216170.79114929086, + "2020": 202666.57825427706, + "2021": 216446.6017436672, + "2022": 256833.739545256, + "2023": 242629.40564723182, + "2024": 207386.83290313566, + "2025": 206308.39935310138, + "2026": 203950.23642871206, + "2027": 199880.79413466947, + "2028": 195175.9898232039, + "2029": 190608.91423364202, + "2030": 186010.8055378307, + "2031": 181567.90651708774, + "2032": 177026.78749434618, + "2033": 173470.29640175257, + "2034": 169392.42263787548, + "2035": 165422.21565371734, + "2036": 161769.09373668555, + "2037": 158124.18257038263, + "2038": 154501.9613281369, + "2039": 151061.5243412756, + "2040": 147747.07381989926, + "2041": 144354.6211665986, + "2042": 141043.7021509121, + "2043": 137867.4217896507, + "2044": 134863.03746784214, + "2045": 131767.31958013013, + "2046": 128689.52408379405, + "2047": 125676.17856629753, + "2048": 122716.20292853868, + "2049": 119888.87947325438, + "2050": 117005.62579660726 + } + }, + "panel management": { + "stock": { + "2015": 47298.41052631579, + "2016": 47864.936842105264, + "2017": 48363.673684210524, + "2018": 48894.61052631579, + "2019": 49469.61052631579, + "2020": 50024.757894736846, + "2021": 50719.6, + "2022": 51046.44210526316, + "2023": 51299.926315789475, + "2024": 51516.61052631579, + "2025": 51728.936842105264, + "2026": 51940.53684210526, + "2027": 52152.86315789474, + "2028": 52364.46315789474, + "2029": 52569.52631578947, + "2030": 52764.42105263158, + "2031": 52953.02105263158, + "2032": 53139.44210526316, + "2033": 53317.87368421053, + "2034": 53486.62105263158, + "2035": 53650.52631578947, + "2036": 53815.15789473684, + "2037": 53981.0, + "2038": 54148.778947368424, + "2039": 54317.04210526316, + "2040": 54487.24210526316, + "2041": 54654.29473684211, + "2042": 54816.98947368421, + "2043": 54976.53684210526, + "2044": 55131.96842105263, + "2045": 55284.25263157895, + "2046": 55433.63157894737, + "2047": 55584.22105263158, + "2048": 55733.6, + "2049": 55882.97894736842, + "2050": 56032.6 + }, + "energy": { + "2015": 1371362.2714064566, + "2016": 1281896.454069639, + "2017": 1070980.5647391586, + "2018": 1625311.8936125848, + "2019": 1372730.5263011968, + "2020": 1286975.900636468, + "2021": 1374481.9822697148, + "2022": 1630948.9019466003, + "2023": 1540748.3589226052, + "2024": 1316950.5221565808, + "2025": 1310102.2396164248, + "2026": 1295127.4032146588, + "2027": 1269285.578644588, + "2028": 1239409.0700548498, + "2029": 1210407.168158738, + "2030": 1181208.1994339018, + "2031": 1152994.8451753445, + "2032": 1124157.7730022622, + "2033": 1101573.2977206323, + "2034": 1075677.9315228425, + "2035": 1050466.2722884356, + "2036": 1027268.1707079762, + "2037": 1004122.2091419447, + "2038": 981120.3334222347, + "2039": 959272.8264090482, + "2040": 938225.3602624029, + "2041": 916682.5639786944, + "2042": 895657.5236447062, + "2043": 875487.4674182693, + "2044": 856408.9876229158, + "2045": 836750.5202477184, + "2046": 817205.8638717559, + "2047": 798070.4785767851, + "2048": 779274.0033755943, + "2049": 761319.8977623351, + "2050": 743010.6233411195 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 147273.64615384614, + "2016": 149037.64615384614, + "2017": 150590.56923076924, + "2018": 152243.75384615385, + "2019": 154034.13846153844, + "2020": 155762.70769230768, + "2021": 157926.24615384615, + "2022": 158943.93846153846, + "2023": 159733.21538461538, + "2024": 160407.9076923077, + "2025": 161069.03076923077, + "2026": 161727.8923076923, + "2027": 162389.01538461537, + "2028": 163047.87692307692, + "2029": 163686.38461538462, + "2030": 164293.23076923078, + "2031": 164880.47692307693, + "2032": 165460.93846153846, + "2033": 166016.52307692307, + "2034": 166541.95384615383, + "2035": 167052.3076923077, + "2036": 167564.92307692306, + "2037": 168081.3076923077, + "2038": 168603.72307692308, + "2039": 169127.64615384614, + "2040": 169657.6, + "2041": 170177.75384615385, + "2042": 170684.33846153846, + "2043": 171181.12307692308, + "2044": 171665.0923076923, + "2045": 172139.26153846155, + "2046": 172604.38461538462, + "2047": 173073.27692307692, + "2048": 173538.4, + "2049": 174003.52307692307, + "2050": 174469.4 + }, + "energy": { + "2015": 3519570.6255372604, + "2016": 3289958.604517165, + "2017": 2748647.687610215, + "2018": 4171326.656251381, + "2019": 3523082.22115002, + "2020": 3302994.8906272254, + "2021": 3527577.293755741, + "2022": 4185793.9121778277, + "2023": 3954296.2340995385, + "2024": 3379924.086955187, + "2025": 3362348.122845431, + "2026": 3323915.5398432547, + "2027": 3257593.074537403, + "2028": 3180915.682852848, + "2029": 3106482.9497038005, + "2030": 3031544.448942425, + "2031": 2959135.5056845252, + "2032": 2885125.8043364, + "2033": 2827163.2531916355, + "2034": 2760703.3744946676, + "2035": 2695998.2144413223, + "2036": 2636460.8051125114, + "2037": 2577057.211965625, + "2038": 2518023.4119236264, + "2039": 2461952.273371762, + "2040": 2407934.421826416, + "2041": 2352645.3165527876, + "2042": 2298685.020354506, + "2043": 2246919.02176305, + "2044": 2197954.529689948, + "2045": 2147501.5124533963, + "2046": 2097340.5886031957, + "2047": 2048230.0498369182, + "2048": 1999989.3162531496, + "2049": 1953910.5053934834, + "2050": 1906920.1617246866 + } + }, + "panel replacement": { + "stock": { + "2015": 6011.169230769231, + "2016": 6083.169230769231, + "2017": 6146.553846153846, + "2018": 6214.03076923077, + "2019": 6287.107692307693, + "2020": 6357.661538461539, + "2021": 6445.969230769231, + "2022": 6487.507692307693, + "2023": 6519.723076923077, + "2024": 6547.261538461539, + "2025": 6574.246153846154, + "2026": 6601.138461538462, + "2027": 6628.123076923077, + "2028": 6655.015384615385, + "2029": 6681.076923076924, + "2030": 6705.846153846154, + "2031": 6729.815384615385, + "2032": 6753.507692307693, + "2033": 6776.184615384615, + "2034": 6797.63076923077, + "2035": 6818.461538461539, + "2036": 6839.384615384616, + "2037": 6860.461538461539, + "2038": 6881.784615384616, + "2039": 6903.169230769231, + "2040": 6924.8, + "2041": 6946.03076923077, + "2042": 6966.707692307693, + "2043": 6986.984615384616, + "2044": 7006.738461538462, + "2045": 7026.092307692308, + "2046": 7045.076923076924, + "2047": 7064.215384615385, + "2048": 7083.200000000001, + "2049": 7102.184615384615, + "2050": 7121.200000000001 + }, + "energy": { + "2015": 205313.7433932282, + "2016": 191919.35283272507, + "2017": 160342.04340657272, + "2018": 243333.85569729688, + "2019": 205518.5919151779, + "2020": 192679.8230678672, + "2021": 205780.81145321147, + "2022": 244177.80139036936, + "2023": 230673.41124452915, + "2024": 197167.47879488225, + "2025": 196142.18697123314, + "2026": 193900.22670846863, + "2027": 190031.313402905, + "2028": 185558.3466704981, + "2029": 181216.32183288387, + "2030": 176844.7931003853, + "2031": 172620.8258108646, + "2032": 168303.47848419205, + "2033": 164922.23979961916, + "2034": 161045.3104998551, + "2035": 157270.74250823187, + "2036": 153797.63465452398, + "2037": 150332.3329522364, + "2038": 146888.60308774482, + "2039": 143617.69973695715, + "2040": 140466.57464506, + "2041": 137241.29111466967, + "2042": 134093.52350725434, + "2043": 131073.7599957101, + "2044": 128217.42204132058, + "2045": 125274.25114451884, + "2046": 122348.11948146256, + "2047": 119483.26191020031, + "2048": 116669.14432317021, + "2049": 113981.14224699012, + "2050": 111239.96601032851 + } + }, + "panel management": { + "stock": { + "2015": 42078.18461538462, + "2016": 42582.18461538462, + "2017": 43025.876923076925, + "2018": 43498.21538461539, + "2019": 44009.75384615385, + "2020": 44503.630769230775, + "2021": 45121.78461538462, + "2022": 45412.553846153845, + "2023": 45638.06153846154, + "2024": 45830.83076923077, + "2025": 46019.72307692308, + "2026": 46207.96923076923, + "2027": 46396.86153846154, + "2028": 46585.1076923077, + "2029": 46767.53846153846, + "2030": 46940.92307692308, + "2031": 47108.7076923077, + "2032": 47274.553846153845, + "2033": 47433.29230769231, + "2034": 47583.415384615386, + "2035": 47729.23076923077, + "2036": 47875.69230769231, + "2037": 48023.23076923077, + "2038": 48172.49230769231, + "2039": 48322.18461538462, + "2040": 48473.600000000006, + "2041": 48622.21538461539, + "2042": 48766.95384615385, + "2043": 48908.89230769231, + "2044": 49047.169230769236, + "2045": 49182.64615384616, + "2046": 49315.53846153846, + "2047": 49449.50769230769, + "2048": 49582.4, + "2049": 49715.29230769231, + "2050": 49848.4 + }, + "energy": { + "2015": 1167200.6310695112, + "2016": 1091054.0426501096, + "2017": 911538.2689832121, + "2018": 1383343.4880513216, + "2019": 1168365.1869348017, + "2020": 1095377.286304907, + "2021": 1169855.8947910476, + "2022": 1388141.286431803, + "2023": 1311369.354655932, + "2024": 1120889.4342499308, + "2025": 1115060.690183336, + "2026": 1102315.2334482763, + "2027": 1080320.6120596917, + "2028": 1054891.9704766537, + "2029": 1030207.7284633156, + "2030": 1005355.7579571893, + "2031": 981342.66850461, + "2032": 956798.7171794078, + "2033": 937576.5070087451, + "2034": 915536.3150054769, + "2035": 894078.0430504456, + "2036": 874333.5602329645, + "2037": 854633.4550821384, + "2038": 835055.9849886284, + "2039": 816461.0268912805, + "2040": 798547.0035285237, + "2041": 780211.3923325425, + "2042": 762316.4561382395, + "2043": 745149.2182412397, + "2044": 728911.048268731, + "2045": 712179.2364020847, + "2046": 695544.2919153416, + "2047": 679257.6882528813, + "2048": 663259.5394236799, + "2049": 647978.3523595262, + "2050": 632394.8722649848 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 13385.0, - "2016": 13346.0, - "2017": 13308.0, - "2018": 13269.0, - "2019": 13231.0, - "2020": 13193.0, - "2021": 13155.0, - "2022": 13117.0, - "2023": 13079.0, - "2024": 13042.0, - "2025": 13004.0, - "2026": 12967.0, - "2027": 12929.0, - "2028": 12892.0, - "2029": 12855.0, - "2030": 12818.0, - "2031": 12781.0, - "2032": 12744.0, - "2033": 12707.0, - "2034": 12671.0, - "2035": 12634.0, - "2036": 12598.0, - "2037": 12561.0, - "2038": 12525.0, - "2039": 12489.0, - "2040": 12453.0, - "2041": 12417.0, - "2042": 12381.0, - "2043": 12346.0, - "2044": 12310.0, - "2045": 12275.0, - "2046": 12239.0, - "2047": 12204.0, - "2048": 12169.0, - "2049": 12134.0, - "2050": 12099.0 - }, - "energy": { - "2015": 152254, - "2016": 139983, - "2017": 115180, - "2018": 172048, - "2019": 142929, - "2020": 131786, - "2021": 137989, - "2022": 162054, - "2023": 151815, - "2024": 128954, - "2025": 127484, - "2026": 125211, - "2027": 121832, - "2028": 118048, - "2029": 114358, - "2030": 110665, - "2031": 107070, - "2032": 103409, - "2033": 100558, - "2034": 96988, - "2035": 93492, - "2036": 90176, - "2037": 86884, - "2038": 83621, - "2039": 80483, - "2040": 77428, - "2041": 74364, - "2042": 71391, - "2043": 68535, - "2044": 65809, - "2045": 63074, - "2046": 60385, - "2047": 57745, - "2048": 55156, - "2049": 52650, - "2050": 50145 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 11559.772727272728, + "2016": 11526.09090909091, + "2017": 11493.272727272728, + "2018": 11459.59090909091, + "2019": 11426.772727272728, + "2020": 11393.954545454546, + "2021": 11361.136363636364, + "2022": 11328.318181818182, + "2023": 11295.5, + "2024": 11263.545454545454, + "2025": 11230.727272727272, + "2026": 11198.772727272728, + "2027": 11165.954545454546, + "2028": 11134.0, + "2029": 11102.045454545454, + "2030": 11070.09090909091, + "2031": 11038.136363636364, + "2032": 11006.181818181818, + "2033": 10974.227272727272, + "2034": 10943.136363636364, + "2035": 10911.181818181818, + "2036": 10880.09090909091, + "2037": 10848.136363636364, + "2038": 10817.045454545454, + "2039": 10785.954545454546, + "2040": 10754.863636363636, + "2041": 10723.772727272728, + "2042": 10692.681818181818, + "2043": 10662.454545454546, + "2044": 10631.363636363636, + "2045": 10601.136363636364, + "2046": 10570.045454545454, + "2047": 10539.818181818182, + "2048": 10509.59090909091, + "2049": 10479.363636363636, + "2050": 10449.136363636364 + }, + "energy": { + "2015": 125461.046523923, + "2016": 115349.44024825825, + "2017": 94911.1572676281, + "2018": 141771.79011617365, + "2019": 117777.0168180658, + "2020": 108594.91032880395, + "2021": 113706.33512938648, + "2022": 133536.48793061473, + "2023": 125099.29970988854, + "2024": 106261.27256719669, + "2025": 105049.95635619294, + "2026": 103176.94836462045, + "2027": 100392.56912857847, + "2028": 97274.45991603546, + "2029": 94233.80901902601, + "2030": 91190.68604811655, + "2031": 88228.31749127402, + "2032": 85211.56330863132, + "2033": 82862.26907899069, + "2034": 79920.50113798156, + "2035": 77039.71101983928, + "2036": 74307.24533569744, + "2037": 71594.55624275569, + "2038": 68905.76386418067, + "2039": 66319.97456477264, + "2040": 63802.57930993149, + "2041": 61277.76783339032, + "2042": 58827.94259848271, + "2043": 56474.5282456754, + "2044": 54228.23709520176, + "2045": 51974.52972302809, + "2046": 49758.727483987874, + "2047": 47583.302451981115, + "2048": 45449.90267627449, + "2049": 43384.896945134744, + "2050": 41320.715238628334 + } + }, + "panel replacement": { + "stock": { + "2015": 760.5113636363636, + "2016": 758.2954545454545, + "2017": 756.1363636363636, + "2018": 753.9204545454545, + "2019": 751.7613636363636, + "2020": 749.6022727272727, + "2021": 747.4431818181818, + "2022": 745.2840909090909, + "2023": 743.125, + "2024": 741.0227272727273, + "2025": 738.8636363636364, + "2026": 736.7613636363636, + "2027": 734.6022727272727, + "2028": 732.5, + "2029": 730.3977272727273, + "2030": 728.2954545454545, + "2031": 726.1931818181818, + "2032": 724.0909090909091, + "2033": 721.9886363636364, + "2034": 719.9431818181818, + "2035": 717.8409090909091, + "2036": 715.7954545454545, + "2037": 713.6931818181818, + "2038": 711.6477272727273, + "2039": 709.6022727272727, + "2040": 707.5568181818181, + "2041": 705.5113636363636, + "2042": 703.4659090909091, + "2043": 701.4772727272727, + "2044": 699.4318181818181, + "2045": 697.4431818181818, + "2046": 695.3977272727273, + "2047": 693.4090909090909, + "2048": 691.4204545454545, + "2049": 689.4318181818181, + "2050": 687.4431818181818 + }, + "energy": { + "2015": 12556.641927461853, + "2016": 11544.632042060586, + "2017": 9499.087164902441, + "2018": 14189.086200270318, + "2019": 11787.593587361876, + "2020": 10868.611747819354, + "2021": 11380.183528370577, + "2022": 13364.864311695608, + "2023": 12520.436863515055, + "2024": 10635.05197311017, + "2025": 10513.818615475107, + "2026": 10326.360505335992, + "2027": 10047.688726119068, + "2028": 9735.615919798605, + "2029": 9431.295450633039, + "2030": 9126.72756645189, + "2031": 8830.241906113079, + "2032": 8528.313115431469, + "2033": 8293.186378956934, + "2034": 7998.762510414637, + "2035": 7710.441545590024, + "2036": 7436.9654817003175, + "2037": 7165.468737935264, + "2038": 6896.363672654167, + "2039": 6637.567566355645, + "2040": 6385.6166088215505, + "2041": 6132.923406240711, + "2042": 5887.735125799185, + "2043": 5652.196030965348, + "2044": 5427.378253473387, + "2045": 5201.818230934681, + "2046": 4980.051905301562, + "2047": 4762.326691589612, + "2048": 4548.807533142551, + "2049": 4342.133523459919, + "2050": 4135.541985449148 + } + }, + "panel management": { + "stock": { + "2015": 1064.715909090909, + "2016": 1061.6136363636363, + "2017": 1058.590909090909, + "2018": 1055.4886363636363, + "2019": 1052.465909090909, + "2020": 1049.4431818181818, + "2021": 1046.4204545454545, + "2022": 1043.3977272727273, + "2023": 1040.375, + "2024": 1037.4318181818182, + "2025": 1034.409090909091, + "2026": 1031.465909090909, + "2027": 1028.4431818181818, + "2028": 1025.5, + "2029": 1022.5568181818181, + "2030": 1019.6136363636364, + "2031": 1016.6704545454545, + "2032": 1013.7272727272727, + "2033": 1010.7840909090909, + "2034": 1007.9204545454545, + "2035": 1004.9772727272727, + "2036": 1002.1136363636364, + "2037": 999.1704545454545, + "2038": 996.3068181818181, + "2039": 993.4431818181818, + "2040": 990.5795454545454, + "2041": 987.7159090909091, + "2042": 984.8522727272727, + "2043": 982.0681818181818, + "2044": 979.2045454545454, + "2045": 976.4204545454545, + "2046": 973.5568181818181, + "2047": 970.7727272727273, + "2048": 967.9886363636364, + "2049": 965.2045454545455, + "2050": 962.4204545454545 + }, + "energy": { + "2015": 14236.311548615164, + "2016": 13088.927709681167, + "2017": 10769.755567469456, + "2018": 16087.123683556043, + "2019": 13364.389594572338, + "2020": 12322.477923376713, + "2021": 12902.481342242949, + "2022": 15152.647757689661, + "2023": 14195.263426596419, + "2024": 12057.675459693142, + "2025": 11920.225028331968, + "2026": 11707.691130043568, + "2027": 11391.742145302473, + "2028": 11037.924164165952, + "2029": 10692.895530340962, + "2030": 10347.586385431563, + "2031": 10011.440602612907, + "2032": 9669.12357593722, + "2033": 9402.544542052383, + "2034": 9068.736351603817, + "2035": 8741.847434570709, + "2036": 8431.789182602237, + "2037": 8123.975019309049, + "2038": 7818.872463165162, + "2039": 7525.457868871716, + "2040": 7239.804081246962, + "2041": 6953.3087603689755, + "2042": 6675.32227571811, + "2043": 6408.2757233592565, + "2044": 6153.38465132486, + "2045": 5897.652046037233, + "2046": 5646.220610710567, + "2047": 5399.370856429274, + "2048": 5157.2897905829595, + "2049": 4922.969531405338, + "2050": 4688.74277592252 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 9651.28947368421, + "2016": 9623.168421052633, + "2017": 9595.768421052631, + "2018": 9567.647368421052, + "2019": 9540.247368421053, + "2020": 9512.847368421053, + "2021": 9485.447368421053, + "2022": 9458.047368421054, + "2023": 9430.647368421052, + "2024": 9403.968421052632, + "2025": 9376.568421052632, + "2026": 9349.88947368421, + "2027": 9322.48947368421, + "2028": 9295.81052631579, + "2029": 9269.131578947368, + "2030": 9242.452631578948, + "2031": 9215.773684210526, + "2032": 9189.094736842106, + "2033": 9162.415789473684, + "2034": 9136.457894736843, + "2035": 9109.77894736842, + "2036": 9083.82105263158, + "2037": 9057.142105263158, + "2038": 9031.184210526317, + "2039": 9005.226315789474, + "2040": 8979.268421052631, + "2041": 8953.31052631579, + "2042": 8927.352631578948, + "2043": 8902.115789473684, + "2044": 8876.157894736842, + "2045": 8850.92105263158, + "2046": 8824.963157894737, + "2047": 8799.726315789474, + "2048": 8774.48947368421, + "2049": 8749.252631578947, + "2050": 8724.015789473684 + }, + "energy": { + "2015": 102852.68065510225, + "2016": 94563.20882304029, + "2017": 77807.95091002322, + "2018": 116224.19116311579, + "2019": 96553.330574915, + "2020": 89025.8605541615, + "2021": 93216.19498283726, + "2022": 109472.90915760465, + "2023": 102556.12143953097, + "2024": 87112.74962364243, + "2025": 86119.71534826707, + "2026": 84584.22765579891, + "2027": 82301.5998894769, + "2028": 79745.38104728618, + "2029": 77252.66235603782, + "2030": 74757.91706422747, + "2031": 72329.37405744215, + "2032": 69856.24583829303, + "2033": 67930.29977088136, + "2034": 65518.64510211263, + "2035": 63156.979913872994, + "2036": 60916.91075935279, + "2037": 58693.05440932851, + "2038": 56488.78853140347, + "2039": 54368.964343561376, + "2040": 52305.20943793435, + "2041": 50235.37473062135, + "2042": 48227.01357368873, + "2043": 46297.689838673745, + "2044": 44456.18546134501, + "2045": 42608.60128233031, + "2046": 40792.091645266126, + "2047": 39008.68315071446, + "2048": 37259.72686571663, + "2049": 35566.83986293387, + "2050": 33874.628393671774 + } + }, + "panel replacement": { + "stock": { + "2015": 493.1315789473684, + "2016": 491.6947368421052, + "2017": 490.29473684210524, + "2018": 488.85789473684207, + "2019": 487.45789473684204, + "2020": 486.05789473684206, + "2021": 484.6578947368421, + "2022": 483.25789473684205, + "2023": 481.85789473684207, + "2024": 480.4947368421052, + "2025": 479.0947368421052, + "2026": 477.7315789473684, + "2027": 476.33157894736837, + "2028": 474.9684210526315, + "2029": 473.6052631578947, + "2030": 472.24210526315784, + "2031": 470.878947368421, + "2032": 469.51578947368415, + "2033": 468.1526315789473, + "2034": 466.82631578947365, + "2035": 465.4631578947368, + "2036": 464.1368421052631, + "2037": 462.77368421052626, + "2038": 461.4473684210526, + "2039": 460.1210526315789, + "2040": 458.79473684210524, + "2041": 457.4684210526315, + "2042": 456.1421052631579, + "2043": 454.85263157894735, + "2044": 453.52631578947364, + "2045": 452.2368421052631, + "2046": 450.9105263157894, + "2047": 449.6210526315789, + "2048": 448.33157894736837, + "2049": 447.04210526315785, + "2050": 445.75263157894733 + }, + "energy": { + "2015": 6721.07334125745, + "2016": 6179.384512257423, + "2017": 5084.485316944271, + "2018": 7594.856136565619, + "2019": 6309.432209285707, + "2020": 5817.537610512396, + "2021": 6091.3617329382105, + "2022": 7153.682788262606, + "2023": 6701.694203784464, + "2024": 5692.522309092131, + "2025": 5627.630892041357, + "2026": 5527.291986628835, + "2027": 5378.130015054302, + "2028": 5211.089795924964, + "2029": 5048.199095981186, + "2030": 4885.1759645740385, + "2031": 4726.478927636944, + "2032": 4564.868398505731, + "2033": 4439.01436448413, + "2034": 4281.4209230751085, + "2035": 4127.094124429188, + "2036": 3980.713213585402, + "2037": 3835.391754448568, + "2038": 3691.3504661243005, + "2039": 3552.8271554404046, + "2040": 3417.9677819097155, + "2041": 3282.71111398892, + "2042": 3151.471533790315, + "2043": 3025.396780663098, + "2044": 2905.0607242818683, + "2045": 2784.3273735105313, + "2046": 2665.624638510851, + "2047": 2549.0849507461967, + "2048": 2434.7965978588145, + "2049": 2324.1721821246388, + "2050": 2213.5919102115863 + } + }, + "panel management": { + "stock": { + "2015": 3240.5789473684213, + "2016": 3231.136842105263, + "2017": 3221.936842105263, + "2018": 3212.4947368421053, + "2019": 3203.2947368421055, + "2020": 3194.0947368421052, + "2021": 3184.8947368421054, + "2022": 3175.694736842105, + "2023": 3166.4947368421053, + "2024": 3157.536842105263, + "2025": 3148.3368421052633, + "2026": 3139.378947368421, + "2027": 3130.178947368421, + "2028": 3121.221052631579, + "2029": 3112.263157894737, + "2030": 3103.305263157895, + "2031": 3094.3473684210526, + "2032": 3085.3894736842108, + "2033": 3076.4315789473685, + "2034": 3067.7157894736843, + "2035": 3058.757894736842, + "2036": 3050.0421052631577, + "2037": 3041.084210526316, + "2038": 3032.3684210526317, + "2039": 3023.6526315789474, + "2040": 3014.936842105263, + "2041": 3006.221052631579, + "2042": 2997.5052631578947, + "2043": 2989.0315789473684, + "2044": 2980.315789473684, + "2045": 2971.842105263158, + "2046": 2963.1263157894737, + "2047": 2954.6526315789474, + "2048": 2946.178947368421, + "2049": 2937.705263157895, + "2050": 2929.2315789473682 + }, + "energy": { + "2015": 42680.2460036403, + "2016": 39240.40666470228, + "2017": 32287.563773032496, + "2018": 48228.95270031859, + "2019": 40066.23721579929, + "2020": 36942.6018353261, + "2021": 38681.44328422453, + "2022": 45427.408054132735, + "2023": 42557.184356684564, + "2024": 36148.72806726543, + "2025": 35736.653759691566, + "2026": 35099.480357572254, + "2027": 34152.27009546879, + "2028": 33091.529156788856, + "2029": 32057.138547980987, + "2030": 31021.90697119848, + "2031": 30014.1470149209, + "2032": 28987.885763201226, + "2033": 28188.6858646345, + "2034": 27187.93397481226, + "2035": 26207.925961697812, + "2036": 25278.3760270618, + "2037": 24355.553836222916, + "2038": 23440.861002472222, + "2039": 22561.208500998215, + "2040": 21704.82278015593, + "2041": 20845.914155389724, + "2042": 20012.51489252095, + "2043": 19211.913380663154, + "2044": 18447.753814373118, + "2045": 17681.071344159158, + "2046": 16927.283716223017, + "2047": 16187.231898539343, + "2048": 15461.476536424556, + "2049": 14758.98795494149, + "2050": 14056.779696116639 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 10090.23076923077, + "2016": 10060.83076923077, + "2017": 10032.184615384615, + "2018": 10002.784615384615, + "2019": 9974.138461538461, + "2020": 9945.492307692308, + "2021": 9916.846153846154, + "2022": 9888.2, + "2023": 9859.553846153845, + "2024": 9831.661538461538, + "2025": 9803.015384615384, + "2026": 9775.123076923077, + "2027": 9746.476923076923, + "2028": 9718.584615384616, + "2029": 9690.692307692307, + "2030": 9662.8, + "2031": 9634.907692307692, + "2032": 9607.015384615384, + "2033": 9579.123076923077, + "2034": 9551.984615384616, + "2035": 9524.092307692308, + "2036": 9496.953846153847, + "2037": 9469.061538461538, + "2038": 9441.923076923076, + "2039": 9414.784615384615, + "2040": 9387.646153846154, + "2041": 9360.507692307692, + "2042": 9333.36923076923, + "2043": 9306.984615384616, + "2044": 9279.846153846154, + "2045": 9253.461538461539, + "2046": 9226.323076923076, + "2047": 9199.93846153846, + "2048": 9173.553846153845, + "2049": 9147.16923076923, + "2050": 9120.784615384615 + }, + "energy": { + "2015": 109537.89764906988, + "2016": 100709.62685124693, + "2017": 82865.31093580379, + "2018": 123778.52939645051, + "2019": 102829.1025068892, + "2020": 94812.36210267266, + "2021": 99275.05982566964, + "2022": 116588.42766444475, + "2023": 109222.06268205463, + "2024": 92774.902816597, + "2025": 91717.32331429076, + "2026": 90082.03201582677, + "2027": 87651.03804419906, + "2028": 84928.6701280584, + "2029": 82273.92974471826, + "2030": 79617.03103586323, + "2031": 77030.63762716194, + "2032": 74396.76105713261, + "2033": 72345.63237612917, + "2034": 69777.22501338547, + "2035": 67262.05634667623, + "2036": 64876.38721086163, + "2037": 62507.984679166315, + "2038": 60160.445960781806, + "2039": 57902.837472185245, + "2040": 55704.94265616787, + "2041": 53500.57286360577, + "2042": 51361.67227832929, + "2043": 49306.94638813433, + "2044": 47345.74793691884, + "2045": 45378.07450915861, + "2046": 43443.49540596034, + "2047": 41544.16895283895, + "2048": 39681.534033471034, + "2049": 37878.612786682315, + "2050": 36076.410981731904 + } + }, + "panel replacement": { + "stock": { + "2015": 411.84615384615387, + "2016": 410.6461538461539, + "2017": 409.4769230769231, + "2018": 408.2769230769231, + "2019": 407.10769230769233, + "2020": 405.9384615384616, + "2021": 404.7692307692308, + "2022": 403.6, + "2023": 402.4307692307693, + "2024": 401.2923076923077, + "2025": 400.12307692307695, + "2026": 398.9846153846154, + "2027": 397.81538461538463, + "2028": 396.6769230769231, + "2029": 395.53846153846155, + "2030": 394.40000000000003, + "2031": 393.26153846153846, + "2032": 392.12307692307695, + "2033": 390.9846153846154, + "2034": 389.8769230769231, + "2035": 388.73846153846154, + "2036": 387.63076923076926, + "2037": 386.4923076923077, + "2038": 385.3846153846154, + "2039": 384.2769230769231, + "2040": 383.1692307692308, + "2041": 382.0615384615385, + "2042": 380.9538461538462, + "2043": 379.8769230769231, + "2044": 378.7692307692308, + "2045": 377.69230769230774, + "2046": 376.5846153846154, + "2047": 375.5076923076923, + "2048": 374.4307692307693, + "2049": 373.3538461538462, + "2050": 372.2769230769231 + }, + "energy": { + "2015": 6389.8805287709765, + "2016": 5874.884377809106, + "2017": 4833.938282763284, + "2018": 7220.606126696107, + "2019": 5998.523743853738, + "2020": 5530.868124086145, + "2021": 5791.199077098653, + "2022": 6801.172377799282, + "2023": 6371.45633267675, + "2024": 5412.0131734281695, + "2025": 5350.319396073924, + "2026": 5254.924868232971, + "2027": 5113.113117430253, + "2028": 4954.304101438099, + "2029": 4799.440129712135, + "2030": 4644.450252318101, + "2031": 4493.573293414351, + "2032": 4339.9264098130625, + "2033": 4220.274056590644, + "2034": 4070.4463115874755, + "2035": 3923.724239730031, + "2036": 3784.55650795678, + "2037": 3646.3960215280886, + "2038": 3509.452623224072, + "2039": 3377.755294422968, + "2040": 3249.541355771797, + "2041": 3120.949700116417, + "2042": 2996.1771830591565, + "2043": 2876.3149870566217, + "2044": 2761.9087033371156, + "2045": 2647.1247026134, + "2046": 2534.271255466756, + "2047": 2423.4742675652533, + "2048": 2314.817676020939, + "2049": 2209.644474626558, + "2050": 2104.5132417882 + } + }, + "panel management": { + "stock": { + "2015": 2882.923076923077, + "2016": 2874.523076923077, + "2017": 2866.3384615384616, + "2018": 2857.9384615384615, + "2019": 2849.753846153846, + "2020": 2841.569230769231, + "2021": 2833.3846153846157, + "2022": 2825.2000000000003, + "2023": 2817.015384615385, + "2024": 2809.046153846154, + "2025": 2800.8615384615387, + "2026": 2792.892307692308, + "2027": 2784.7076923076925, + "2028": 2776.7384615384617, + "2029": 2768.769230769231, + "2030": 2760.8, + "2031": 2752.8307692307694, + "2032": 2744.8615384615387, + "2033": 2736.892307692308, + "2034": 2729.138461538462, + "2035": 2721.169230769231, + "2036": 2713.415384615385, + "2037": 2705.446153846154, + "2038": 2697.6923076923076, + "2039": 2689.9384615384615, + "2040": 2682.1846153846154, + "2041": 2674.4307692307693, + "2042": 2666.6769230769232, + "2043": 2659.138461538462, + "2044": 2651.3846153846157, + "2045": 2643.846153846154, + "2046": 2636.0923076923077, + "2047": 2628.5538461538463, + "2048": 2621.015384615385, + "2049": 2613.4769230769234, + "2050": 2605.9384615384615 + }, + "energy": { + "2015": 36326.221822159125, + "2016": 33398.48877094396, + "2017": 27480.750781432922, + "2018": 41048.86447685338, + "2019": 34101.37374925704, + "2020": 31442.76977324118, + "2021": 32922.7410972317, + "2022": 38664.39995775596, + "2023": 36221.480985268616, + "2024": 30767.08400997483, + "2025": 30416.357289635307, + "2026": 29874.043115940247, + "2027": 29067.84883837069, + "2028": 28165.025770503504, + "2029": 27284.630125569598, + "2030": 26403.51871181867, + "2031": 25545.78907942371, + "2032": 24672.312533054326, + "2033": 23992.093567280186, + "2034": 23140.328675027056, + "2035": 22306.21941359374, + "2036": 21515.056281181587, + "2037": 20729.619299305592, + "2038": 19951.10141599412, + "2039": 19202.407233391787, + "2040": 18473.515988060328, + "2041": 17742.477436277808, + "2042": 17033.150538611546, + "2043": 16351.738624809042, + "2044": 15701.343359744047, + "2045": 15048.800788227993, + "2046": 14407.233338572903, + "2047": 13777.356779595799, + "2048": 13159.648290508025, + "2049": 12561.742738691122, + "2050": 11964.075776479893 + } + } } }, "NGHP": { - "stock": { - "2015": 13385.0, - "2016": 13346.0, - "2017": 13308.0, - "2018": 13269.0, - "2019": 13231.0, - "2020": 13193.0, - "2021": 13155.0, - "2022": 13117.0, - "2023": 13079.0, - "2024": 13041.0, - "2025": 13004.0, - "2026": 12966.0, - "2027": 12929.0, - "2028": 12891.0, - "2029": 12854.0, - "2030": 12817.0, - "2031": 12780.0, - "2032": 12743.0, - "2033": 12707.0, - "2034": 12670.0, - "2035": 12633.0, - "2036": 12597.0, - "2037": 12560.0, - "2038": 12524.0, - "2039": 12488.0, - "2040": 12452.0, - "2041": 12416.0, - "2042": 12380.0, - "2043": 12345.0, - "2044": 12309.0, - "2045": 12273.0, - "2046": 12238.0, - "2047": 12203.0, - "2048": 12167.0, - "2049": 12132.0, - "2050": 12097.0 - }, - "energy": { - "2015": 152254, - "2016": 140060, - "2017": 115275, - "2018": 172233, - "2019": 143098, - "2020": 132036, - "2021": 138399, - "2022": 162781, - "2023": 152795, - "2024": 129893, - "2025": 128505, - "2026": 126291, - "2027": 122949, - "2028": 119196, - "2029": 115536, - "2030": 111879, - "2031": 108327, - "2032": 104702, - "2033": 101353, - "2034": 97739, - "2035": 94154, - "2036": 90719, - "2037": 87275, - "2038": 83839, - "2039": 80513, - "2040": 77260, - "2041": 73992, - "2042": 70822, - "2043": 67790, - "2044": 64917, - "2045": 62070, - "2046": 59306, - "2047": 56636, - "2048": 54054, - "2049": 51586, - "2050": 49144 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 11559.772727272728, + "2016": 11526.09090909091, + "2017": 11493.272727272728, + "2018": 11459.59090909091, + "2019": 11426.772727272728, + "2020": 11393.954545454546, + "2021": 11361.136363636364, + "2022": 11328.318181818182, + "2023": 11295.5, + "2024": 11262.681818181818, + "2025": 11230.727272727272, + "2026": 11197.909090909092, + "2027": 11165.954545454546, + "2028": 11133.136363636364, + "2029": 11101.181818181818, + "2030": 11069.227272727272, + "2031": 11037.272727272728, + "2032": 11005.318181818182, + "2033": 10974.227272727272, + "2034": 10942.272727272728, + "2035": 10910.318181818182, + "2036": 10879.227272727272, + "2037": 10847.272727272728, + "2038": 10816.181818181818, + "2039": 10785.09090909091, + "2040": 10754.0, + "2041": 10722.909090909092, + "2042": 10691.818181818182, + "2043": 10661.59090909091, + "2044": 10630.5, + "2045": 10599.409090909092, + "2046": 10569.181818181818, + "2047": 10538.954545454546, + "2048": 10507.863636363636, + "2049": 10477.636363636364, + "2050": 10447.409090909092 + }, + "energy": { + "2015": 125461.046523923, + "2016": 115412.89014502511, + "2017": 94989.43960779502, + "2018": 141924.23467334078, + "2019": 117916.27698109955, + "2020": 108800.91648713792, + "2021": 114044.1852290542, + "2022": 134135.55383904994, + "2023": 125906.8438505577, + "2024": 107035.0316978991, + "2025": 105891.28550682888, + "2026": 104066.89496862321, + "2027": 101313.00464401465, + "2028": 98220.44019510505, + "2029": 95204.5100370957, + "2030": 92191.05195298632, + "2031": 89264.11645537724, + "2032": 86277.02715953463, + "2033": 83517.36866249272, + "2034": 80539.34363761681, + "2035": 77585.21532710764, + "2036": 74754.69071159884, + "2037": 71916.74987439002, + "2038": 69085.4012342479, + "2039": 66344.69530377272, + "2040": 63664.14317153106, + "2041": 60971.230669789365, + "2042": 58359.07258211458, + "2043": 55860.62989384016, + "2044": 53493.20712226614, + "2045": 51147.208991158855, + "2046": 48869.60490461845, + "2047": 46669.459133611614, + "2048": 44541.82753033834, + "2049": 42508.134735265354, + "2050": 40495.86658065911 + } + }, + "panel replacement": { + "stock": { + "2015": 760.5113636363636, + "2016": 758.2954545454545, + "2017": 756.1363636363636, + "2018": 753.9204545454545, + "2019": 751.7613636363636, + "2020": 749.6022727272727, + "2021": 747.4431818181818, + "2022": 745.2840909090909, + "2023": 743.125, + "2024": 740.9659090909091, + "2025": 738.8636363636364, + "2026": 736.7045454545454, + "2027": 734.6022727272727, + "2028": 732.4431818181818, + "2029": 730.3409090909091, + "2030": 728.2386363636364, + "2031": 726.1363636363636, + "2032": 724.0340909090909, + "2033": 721.9886363636364, + "2034": 719.8863636363636, + "2035": 717.7840909090909, + "2036": 715.7386363636364, + "2037": 713.6363636363636, + "2038": 711.5909090909091, + "2039": 709.5454545454545, + "2040": 707.5, + "2041": 705.4545454545454, + "2042": 703.4090909090909, + "2043": 701.4204545454545, + "2044": 699.375, + "2045": 697.3295454545454, + "2046": 695.3409090909091, + "2047": 693.3522727272727, + "2048": 691.3068181818181, + "2049": 689.3181818181818, + "2050": 687.3295454545454 + }, + "energy": { + "2015": 12556.641927461853, + "2016": 11550.982360793852, + "2017": 9506.921973729197, + "2018": 14204.343459564527, + "2019": 11801.531299906317, + "2020": 10889.2296657845, + "2021": 11413.996913833416, + "2022": 13424.821217138255, + "2023": 12601.25910193843, + "2024": 10712.49287298726, + "2025": 10598.022192444767, + "2026": 10415.429910945426, + "2027": 10139.809583587343, + "2028": 9830.29339909456, + "2029": 9528.44708008481, + "2030": 9226.848176090643, + "2031": 8933.908797641836, + "2032": 8634.948987147207, + "2033": 8358.751358086101, + "2034": 8060.698735981939, + "2035": 7765.037792361733, + "2036": 7481.747599520616, + "2037": 7197.715161632754, + "2038": 6914.3424971197755, + "2039": 6640.041716511462, + "2040": 6371.761367948972, + "2041": 6102.243944308573, + "2042": 5840.808744510511, + "2043": 5590.754635429211, + "2044": 5353.813522173744, + "2045": 5119.016672386651, + "2046": 4891.064971363989, + "2047": 4670.86560749622, + "2048": 4457.923750752184, + "2049": 4254.383664600255, + "2050": 4052.9878419167007 + } + }, + "panel management": { + "stock": { + "2015": 1064.715909090909, + "2016": 1061.6136363636363, + "2017": 1058.590909090909, + "2018": 1055.4886363636363, + "2019": 1052.465909090909, + "2020": 1049.4431818181818, + "2021": 1046.4204545454545, + "2022": 1043.3977272727273, + "2023": 1040.375, + "2024": 1037.3522727272727, + "2025": 1034.409090909091, + "2026": 1031.3863636363635, + "2027": 1028.4431818181818, + "2028": 1025.4204545454545, + "2029": 1022.4772727272727, + "2030": 1019.5340909090909, + "2031": 1016.5909090909091, + "2032": 1013.6477272727273, + "2033": 1010.7840909090909, + "2034": 1007.8409090909091, + "2035": 1004.8977272727273, + "2036": 1002.0340909090909, + "2037": 999.0909090909091, + "2038": 996.2272727272727, + "2039": 993.3636363636364, + "2040": 990.5, + "2041": 987.6363636363636, + "2042": 984.7727272727273, + "2043": 981.9886363636364, + "2044": 979.125, + "2045": 976.2613636363636, + "2046": 973.4772727272727, + "2047": 970.6931818181818, + "2048": 967.8295454545455, + "2049": 965.0454545454545, + "2050": 962.2613636363636 + }, + "energy": { + "2015": 14236.311548615164, + "2016": 13096.127494181039, + "2017": 10778.63841847579, + "2018": 16104.421867094694, + "2019": 13380.191718994132, + "2020": 12345.853847077593, + "2021": 12940.817857112392, + "2022": 15220.624943811821, + "2023": 14286.897047503868, + "2024": 12145.475429113649, + "2025": 12015.692300726363, + "2026": 11808.67512043137, + "2027": 11496.185772398005, + "2028": 11145.266405800394, + "2029": 10803.042882819509, + "2030": 10461.099870923035, + "2031": 10128.974746980932, + "2032": 9790.023853318171, + "2033": 9476.879979421183, + "2034": 9138.95762640126, + "2035": 8803.74688053064, + "2036": 8482.561688880549, + "2037": 8160.534963977225, + "2038": 7839.25626863233, + "2039": 7528.2629797158215, + "2040": 7224.09546051997, + "2041": 6918.525385902066, + "2042": 6622.118673374907, + "2043": 6338.615470730634, + "2044": 6069.97935556012, + "2045": 5803.774336454499, + "2046": 5545.330124017569, + "2047": 5295.67525889217, + "2048": 5054.248718909481, + "2049": 4823.4816001343925, + "2050": 4595.145577424197 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 9651.28947368421, + "2016": 9623.168421052633, + "2017": 9595.768421052631, + "2018": 9567.647368421052, + "2019": 9540.247368421053, + "2020": 9512.847368421053, + "2021": 9485.447368421053, + "2022": 9458.047368421054, + "2023": 9430.647368421052, + "2024": 9403.247368421053, + "2025": 9376.568421052632, + "2026": 9349.168421052631, + "2027": 9322.48947368421, + "2028": 9295.089473684211, + "2029": 9268.410526315789, + "2030": 9241.731578947369, + "2031": 9215.052631578948, + "2032": 9188.373684210526, + "2033": 9162.415789473684, + "2034": 9135.736842105263, + "2035": 9109.057894736843, + "2036": 9083.1, + "2037": 9056.42105263158, + "2038": 9030.463157894737, + "2039": 9004.505263157895, + "2040": 8978.547368421054, + "2041": 8952.589473684211, + "2042": 8926.631578947368, + "2043": 8901.394736842105, + "2044": 8875.436842105264, + "2045": 8849.478947368421, + "2046": 8824.242105263158, + "2047": 8799.005263157895, + "2048": 8773.047368421054, + "2049": 8747.81052631579, + "2050": 8722.573684210527 + }, + "energy": { + "2015": 102852.68065510225, + "2016": 94615.22490413139, + "2017": 77872.12659448625, + "2018": 116349.16486443853, + "2019": 96667.49573990713, + "2020": 89194.74393432737, + "2021": 93493.1637263093, + "2022": 109964.02202712702, + "2023": 103218.1442897812, + "2024": 87747.07559954547, + "2025": 86809.43507286451, + "2026": 85313.8038581155, + "2027": 83056.17083205805, + "2028": 80520.89352900788, + "2029": 78048.44084337943, + "2030": 75578.01475831297, + "2031": 73178.51969291618, + "2032": 70729.71068051095, + "2033": 68467.34891980885, + "2034": 66025.97077613093, + "2035": 63604.18310455224, + "2036": 61283.725461073074, + "2037": 58957.188015907945, + "2038": 56636.054838908116, + "2039": 54389.23034918128, + "2040": 52191.719806462876, + "2041": 49984.076260934526, + "2042": 47842.63500043119, + "2043": 45794.41736577943, + "2044": 43853.60956091316, + "2045": 41930.36562758414, + "2046": 40063.1909764702, + "2047": 38259.516476298624, + "2048": 36515.28892594544, + "2049": 34848.07219694789, + "2050": 33198.4193394876 + } + }, + "panel replacement": { + "stock": { + "2015": 493.1315789473684, + "2016": 491.6947368421052, + "2017": 490.29473684210524, + "2018": 488.85789473684207, + "2019": 487.45789473684204, + "2020": 486.05789473684206, + "2021": 484.6578947368421, + "2022": 483.25789473684205, + "2023": 481.85789473684207, + "2024": 480.45789473684204, + "2025": 479.0947368421052, + "2026": 477.6947368421052, + "2027": 476.33157894736837, + "2028": 474.9315789473684, + "2029": 473.56842105263155, + "2030": 472.2052631578947, + "2031": 470.84210526315786, + "2032": 469.478947368421, + "2033": 468.1526315789473, + "2034": 466.78947368421046, + "2035": 465.4263157894736, + "2036": 464.09999999999997, + "2037": 462.7368421052631, + "2038": 461.4105263157894, + "2039": 460.08421052631576, + "2040": 458.75789473684205, + "2041": 457.4315789473684, + "2042": 456.1052631578947, + "2043": 454.81578947368416, + "2044": 453.4894736842105, + "2045": 452.1631578947368, + "2046": 450.8736842105263, + "2047": 449.58421052631576, + "2048": 448.25789473684205, + "2049": 446.9684210526315, + "2050": 445.678947368421 + }, + "energy": { + "2015": 6721.07334125745, + "2016": 6182.783586483892, + "2017": 5088.678979950954, + "2018": 7603.02274347337, + "2019": 6316.892515055491, + "2020": 5828.57356579314, + "2021": 6109.4606995986305, + "2022": 7185.775346219009, + "2023": 6744.95514848498, + "2024": 5733.973357126604, + "2025": 5672.701733407915, + "2026": 5574.967313441648, + "2027": 5427.438663248665, + "2028": 5261.76690257414, + "2029": 5100.20051726405, + "2030": 4938.766563417331, + "2031": 4781.967710788523, + "2032": 4621.946359217738, + "2033": 4474.108702276895, + "2034": 4314.572932738462, + "2035": 4156.317334012597, + "2036": 4004.6833084551777, + "2037": 3852.6519885076514, + "2038": 3700.973819129109, + "2039": 3554.151470074094, + "2040": 3410.551619961056, + "2041": 3266.289612531173, + "2042": 3126.353699571342, + "2043": 2992.509633926482, + "2044": 2865.684435840174, + "2045": 2740.006977103064, + "2046": 2617.993455519161, + "2047": 2500.1294531208173, + "2048": 2386.1501069812957, + "2049": 2277.2031564497934, + "2050": 2169.403945267488 + } + }, + "panel management": { + "stock": { + "2015": 3240.5789473684213, + "2016": 3231.136842105263, + "2017": 3221.936842105263, + "2018": 3212.4947368421053, + "2019": 3203.2947368421055, + "2020": 3194.0947368421052, + "2021": 3184.8947368421054, + "2022": 3175.694736842105, + "2023": 3166.4947368421053, + "2024": 3157.2947368421055, + "2025": 3148.3368421052633, + "2026": 3139.136842105263, + "2027": 3130.178947368421, + "2028": 3120.978947368421, + "2029": 3112.021052631579, + "2030": 3103.063157894737, + "2031": 3094.1052631578946, + "2032": 3085.1473684210528, + "2033": 3076.4315789473685, + "2034": 3067.4736842105262, + "2035": 3058.5157894736844, + "2036": 3049.8, + "2037": 3040.842105263158, + "2038": 3032.1263157894737, + "2039": 3023.4105263157894, + "2040": 3014.694736842105, + "2041": 3005.978947368421, + "2042": 2997.263157894737, + "2043": 2988.7894736842104, + "2044": 2980.073684210526, + "2045": 2971.3578947368424, + "2046": 2962.8842105263157, + "2047": 2954.4105263157894, + "2048": 2945.694736842105, + "2049": 2937.221052631579, + "2050": 2928.7473684210527 + }, + "energy": { + "2015": 42680.2460036403, + "2016": 39261.991509384716, + "2017": 32314.19442556278, + "2018": 48280.81239208809, + "2019": 40113.61174503737, + "2020": 37012.682499879484, + "2021": 38796.37557409207, + "2022": 45631.202626653954, + "2023": 42831.90056173381, + "2024": 36411.95104332792, + "2025": 36022.863193727564, + "2026": 35402.22882844284, + "2027": 34465.390504693285, + "2028": 33413.33956841797, + "2029": 32387.358639356506, + "2030": 31362.218678269688, + "2031": 30366.512596295288, + "2032": 29350.3429602713, + "2033": 28411.542377914244, + "2034": 27398.456291130606, + "2035": 26393.49956143516, + "2036": 25430.59123047174, + "2037": 24465.1599955844, + "2038": 23501.971341962766, + "2039": 22569.61818074462, + "2040": 21657.72857357606, + "2041": 20741.6341265343, + "2042": 19853.01129999746, + "2043": 19003.073000294087, + "2044": 18197.70600324666, + "2045": 17399.62739531279, + "2046": 16624.81556801064, + "2047": 15876.354070580555, + "2048": 15152.560967073265, + "2049": 14460.724646602312, + "2050": 13776.176715244912 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 10090.23076923077, + "2016": 10060.83076923077, + "2017": 10032.184615384615, + "2018": 10002.784615384615, + "2019": 9974.138461538461, + "2020": 9945.492307692308, + "2021": 9916.846153846154, + "2022": 9888.2, + "2023": 9859.553846153845, + "2024": 9830.907692307692, + "2025": 9803.015384615384, + "2026": 9774.36923076923, + "2027": 9746.476923076923, + "2028": 9717.83076923077, + "2029": 9689.93846153846, + "2030": 9662.046153846153, + "2031": 9634.153846153846, + "2032": 9606.261538461538, + "2033": 9579.123076923077, + "2034": 9551.23076923077, + "2035": 9523.338461538462, + "2036": 9496.2, + "2037": 9468.307692307691, + "2038": 9441.16923076923, + "2039": 9414.030769230769, + "2040": 9386.892307692307, + "2041": 9359.753846153846, + "2042": 9332.615384615385, + "2043": 9306.23076923077, + "2044": 9279.092307692308, + "2045": 9251.953846153847, + "2046": 9225.56923076923, + "2047": 9199.184615384615, + "2048": 9172.046153846153, + "2049": 9145.661538461538, + "2050": 9119.276923076923 + }, + "energy": { + "2015": 109537.89764906988, + "2016": 100765.0238727963, + "2017": 82933.65791044262, + "2018": 123911.62613653667, + "2019": 102950.68817756251, + "2020": 94992.22256224856, + "2021": 99570.03097937409, + "2022": 117111.46188089144, + "2023": 109927.11568359211, + "2024": 93450.45870276404, + "2025": 92451.87343119869, + "2026": 90859.02920119461, + "2027": 88454.65457758412, + "2028": 85754.58935843088, + "2029": 83121.43223023985, + "2030": 80490.43342756374, + "2031": 77934.9760179095, + "2032": 75326.99935405911, + "2033": 72917.5886375805, + "2034": 70317.52583395144, + "2035": 67738.32684363319, + "2036": 65267.04412906046, + "2037": 62789.286437943, + "2038": 60317.28428153198, + "2039": 57924.42072733435, + "2040": 55584.076427332875, + "2041": 53232.94049975685, + "2042": 50952.30987233457, + "2043": 48770.962218598186, + "2044": 46704.00581715206, + "2045": 44655.75490350183, + "2046": 42667.2176624308, + "2047": 40746.3079541603, + "2048": 38888.70912766051, + "2049": 37113.12667072733, + "2050": 35356.249701590044 + } + }, + "panel replacement": { + "stock": { + "2015": 411.84615384615387, + "2016": 410.6461538461539, + "2017": 409.4769230769231, + "2018": 408.2769230769231, + "2019": 407.10769230769233, + "2020": 405.9384615384616, + "2021": 404.7692307692308, + "2022": 403.6, + "2023": 402.4307692307693, + "2024": 401.26153846153846, + "2025": 400.12307692307695, + "2026": 398.9538461538462, + "2027": 397.81538461538463, + "2028": 396.6461538461539, + "2029": 395.5076923076923, + "2030": 394.3692307692308, + "2031": 393.2307692307692, + "2032": 392.0923076923077, + "2033": 390.9846153846154, + "2034": 389.84615384615387, + "2035": 388.70769230769235, + "2036": 387.6, + "2037": 386.4615384615385, + "2038": 385.3538461538462, + "2039": 384.24615384615385, + "2040": 383.13846153846157, + "2041": 382.03076923076924, + "2042": 380.92307692307696, + "2043": 379.84615384615387, + "2044": 378.73846153846154, + "2045": 377.63076923076926, + "2046": 376.55384615384617, + "2047": 375.4769230769231, + "2048": 374.3692307692308, + "2049": 373.2923076923077, + "2050": 372.21538461538466 + }, + "energy": { + "2015": 6389.8805287709765, + "2016": 5878.1159566229, + "2017": 4837.925295585498, + "2018": 7228.370309560417, + "2019": 6005.6164298216745, + "2020": 5541.3602630919695, + "2021": 5808.406185068205, + "2022": 6831.683518028219, + "2023": 6412.5855175795805, + "2024": 5451.421647534045, + "2025": 5393.16929177371, + "2026": 5300.250908738131, + "2027": 5159.991994508275, + "2028": 5002.484003752843, + "2029": 4848.879088707578, + "2030": 4695.400079330383, + "2031": 4546.327768335634, + "2032": 4394.191752751184, + "2033": 4253.6390586291645, + "2034": 4101.964697160971, + "2035": 3951.5074238174534, + "2036": 3807.3454338774304, + "2037": 3662.805726933197, + "2038": 3518.601768437151, + "2039": 3379.0143511036667, + "2040": 3242.490638359883, + "2041": 3105.3373972757504, + "2042": 2972.297074681901, + "2043": 2845.048412819266, + "2044": 2724.472751364335, + "2045": 2604.9882723660103, + "2046": 2488.987183517619, + "2047": 2376.9311389354175, + "2048": 2268.568327283266, + "2049": 2164.9899310177702, + "2050": 2062.5027172088803 + } + }, + "panel management": { + "stock": { + "2015": 2882.923076923077, + "2016": 2874.523076923077, + "2017": 2866.3384615384616, + "2018": 2857.9384615384615, + "2019": 2849.753846153846, + "2020": 2841.569230769231, + "2021": 2833.3846153846157, + "2022": 2825.2000000000003, + "2023": 2817.015384615385, + "2024": 2808.8307692307694, + "2025": 2800.8615384615387, + "2026": 2792.6769230769232, + "2027": 2784.7076923076925, + "2028": 2776.523076923077, + "2029": 2768.5538461538463, + "2030": 2760.5846153846155, + "2031": 2752.6153846153848, + "2032": 2744.646153846154, + "2033": 2736.892307692308, + "2034": 2728.923076923077, + "2035": 2720.9538461538464, + "2036": 2713.2000000000003, + "2037": 2705.2307692307695, + "2038": 2697.4769230769234, + "2039": 2689.723076923077, + "2040": 2681.9692307692308, + "2041": 2674.2153846153847, + "2042": 2666.4615384615386, + "2043": 2658.923076923077, + "2044": 2651.169230769231, + "2045": 2643.415384615385, + "2046": 2635.876923076923, + "2047": 2628.3384615384616, + "2048": 2620.5846153846155, + "2049": 2613.046153846154, + "2050": 2605.5076923076927 + }, + "energy": { + "2015": 36326.221822159125, + "2016": 33416.86017058079, + "2017": 27503.41679397187, + "2018": 41093.003553902905, + "2019": 34141.6953926158, + "2020": 31502.41717465947, + "2021": 33020.56283555769, + "2022": 38837.85460108033, + "2023": 36455.2987988283, + "2024": 30991.119649701915, + "2025": 30659.95727702759, + "2026": 30131.719890067245, + "2027": 29334.353427907594, + "2028": 28438.926637816276, + "2029": 27565.688681052565, + "2030": 26693.16649310587, + "2031": 25845.696213754854, + "2032": 24980.808893189704, + "2033": 24181.772303790338, + "2034": 23319.50946888759, + "2035": 22464.16573254936, + "2036": 21644.610437062107, + "2037": 20822.90783512379, + "2038": 20003.113950030864, + "2039": 19209.56492156198, + "2040": 18433.43293430724, + "2041": 17653.722102967396, + "2042": 16897.393052983527, + "2043": 16173.989368582548, + "2044": 15488.521431483601, + "2045": 14809.256824132155, + "2046": 14149.79515405158, + "2047": 13512.760906904281, + "2048": 12896.722545056218, + "2049": 12307.883398254895, + "2050": 11725.247581201073 + } + } } } } @@ -604879,15 +620336,15 @@ "2015": 725549.131097116, "2016": 464892.2915088704, "2017": 401875.80934568733, - "2018": 345219.57950636954, + "2018": 345219.57950636966, "2019": 283065.10743013327, "2020": 221550.62589561922, "2021": 182081.92779084598, - "2022": 174195.11958923284, + "2022": 174195.11958923287, "2023": 110059.57351351221, - "2024": 62418.17352649289, - "2025": 30312.397621758446, - "2026": 8434.256354424226, + "2024": 62418.17352649288, + "2025": 30312.397621758442, + "2026": 8434.256354424228, "2027": 0.0, "2028": 0.0, "2029": 0.0, @@ -604957,15 +620414,15 @@ "2015": 133293.22302968343, "2016": 109403.5753944936, "2017": 103322.42256076596, - "2018": 97721.4358524423, - "2019": 94947.5041276033, + "2018": 97721.43585244232, + "2019": 94947.50412760332, "2020": 89996.9695200716, "2021": 88924.70635741588, - "2022": 85531.4077403615, + "2022": 85531.40774036151, "2023": 91563.28577114627, - "2024": 97602.93149001771, - "2025": 101634.49455763088, - "2026": 101364.3988438521, + "2024": 97602.9314900177, + "2025": 101634.49455763087, + "2026": 101364.39884385212, "2027": 98123.37005063986, "2028": 94266.2589412229, "2029": 90832.84416318337, @@ -605035,15 +620492,15 @@ "2015": 14548.64587320063, "2016": 20094.133096636022, "2017": 25696.768093546627, - "2018": 37450.98464118809, + "2018": 37450.9846411881, "2019": 53639.38844226344, "2020": 78281.40458430917, "2021": 96123.36585173818, - "2022": 104828.47267040561, + "2022": 104828.47267040562, "2023": 134766.14071534155, - "2024": 162591.89498348944, + "2024": 162591.89498348942, "2025": 183669.10782061066, - "2026": 201957.34480172367, + "2026": 201957.3448017237, "2027": 212852.62994936013, "2028": 218645.74105877712, "2029": 223729.15583681664, @@ -605110,7 +620567,7 @@ "2050": 0.0 }, "energy": { - "2015": 198451.6471916159, + "2015": 198451.64719161592, "2016": 208342.40412076525, "2017": 217411.86899899208, "2018": 217924.21808913187, @@ -605188,7 +620645,7 @@ "2050": 0.0 }, "energy": { - "2015": 15710.761785196286, + "2015": 15710.761785196288, "2016": 14306.04128322322, "2017": 12885.64061943485, "2018": 11898.72402158149, @@ -605266,7 +620723,7 @@ "2050": 0.0 }, "energy": { - "2015": 62370.50674731923, + "2015": 62370.50674731924, "2016": 56671.618775084426, "2017": 49299.45947811203, "2018": 51454.09658677632, @@ -608456,237 +623913,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 14105.0, - "2016": 13857.0, - "2017": 13613.0, - "2018": 13373.0, - "2019": 13137.0, - "2020": 12906.0, - "2021": 12679.0, - "2022": 12855.0, - "2023": 13031.0, - "2024": 13192.0, - "2025": 13345.0, - "2026": 13509.0, - "2027": 13677.0, - "2028": 13844.0, - "2029": 14002.0, - "2030": 14133.0, - "2031": 14246.0, - "2032": 14356.0, - "2033": 14466.0, - "2034": 14571.0, - "2035": 14664.0, - "2036": 14755.0, - "2037": 14835.0, - "2038": 14903.0, - "2039": 14965.0, - "2040": 15030.0, - "2041": 15098.0, - "2042": 15165.0, - "2043": 15230.0, - "2044": 15291.0, - "2045": 15349.0, - "2046": 15400.0, - "2047": 15451.0, - "2048": 15499.0, - "2049": 15543.0, - "2050": 15585.0 - }, - "energy": { - "2015": 256753, - "2016": 231495, - "2017": 186894, - "2018": 273855, - "2019": 223180, - "2020": 202016, - "2021": 207763, - "2022": 245472, - "2023": 232546, - "2024": 198995, - "2025": 198269, - "2026": 196592, - "2027": 193463, - "2028": 189854, - "2029": 186405, - "2030": 182762, - "2031": 179184, - "2032": 175575, - "2033": 172904, - "2034": 170081, - "2035": 167305, - "2036": 164884, - "2037": 162380, - "2038": 159802, - "2039": 157370, - "2040": 155159, - "2041": 152951, - "2042": 150885, - "2043": 148980, - "2044": 147267, - "2045": 145458, - "2046": 143640, - "2047": 141894, - "2048": 140200, - "2049": 138625, - "2050": 136970 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 12181.59090909091, + "2016": 11967.409090909092, + "2017": 11756.681818181818, + "2018": 11549.409090909092, + "2019": 11345.59090909091, + "2020": 11146.09090909091, + "2021": 10950.045454545454, + "2022": 11102.045454545454, + "2023": 11254.045454545454, + "2024": 11393.09090909091, + "2025": 11525.227272727272, + "2026": 11666.863636363636, + "2027": 11811.954545454546, + "2028": 11956.181818181818, + "2029": 12092.636363636364, + "2030": 12205.772727272728, + "2031": 12303.363636363636, + "2032": 12398.363636363636, + "2033": 12493.363636363636, + "2034": 12584.045454545454, + "2035": 12664.363636363636, + "2036": 12742.954545454546, + "2037": 12812.045454545454, + "2038": 12870.772727272728, + "2039": 12924.318181818182, + "2040": 12980.454545454546, + "2041": 13039.181818181818, + "2042": 13097.045454545454, + "2043": 13153.181818181818, + "2044": 13205.863636363636, + "2045": 13255.954545454546, + "2046": 13300.0, + "2047": 13344.045454545454, + "2048": 13385.5, + "2049": 13423.5, + "2050": 13459.772727272728 + }, + "energy": { + "2015": 211570.79668289045, + "2016": 190757.58249409246, + "2017": 154005.25982267832, + "2018": 225663.26596220088, + "2019": 183905.8176679045, + "2020": 166466.16032798367, + "2021": 171201.82989576505, + "2022": 202274.97479422824, + "2023": 191623.6323837285, + "2024": 163976.78191067596, + "2025": 163378.54002687408, + "2026": 161996.6507167698, + "2027": 159418.2776390618, + "2028": 156444.37273735256, + "2029": 153602.31177697706, + "2030": 150600.3900377344, + "2031": 147652.02989965858, + "2032": 144678.12499794934, + "2033": 142477.15520230916, + "2034": 140150.93366240195, + "2035": 137863.4412802615, + "2036": 135868.47764295532, + "2037": 133805.11996108224, + "2038": 131680.7844563423, + "2039": 129676.75654806942, + "2040": 127854.83808376375, + "2041": 126035.3916933581, + "2042": 124332.95680088615, + "2043": 122763.18987438128, + "2044": 121351.6356774769, + "2045": 119860.97511577226, + "2046": 118362.89833236761, + "2047": 116924.15132256315, + "2048": 115528.25359369215, + "2049": 114230.41479618811, + "2050": 112866.6540280172 + } + }, + "panel replacement": { + "stock": { + "2015": 801.4204545454545, + "2016": 787.3295454545454, + "2017": 773.4659090909091, + "2018": 759.8295454545454, + "2019": 746.4204545454545, + "2020": 733.2954545454545, + "2021": 720.3977272727273, + "2022": 730.3977272727273, + "2023": 740.3977272727273, + "2024": 749.5454545454545, + "2025": 758.2386363636364, + "2026": 767.5568181818181, + "2027": 777.1022727272727, + "2028": 786.590909090909, + "2029": 795.5681818181818, + "2030": 803.0113636363636, + "2031": 809.4318181818181, + "2032": 815.6818181818181, + "2033": 821.9318181818181, + "2034": 827.8977272727273, + "2035": 833.1818181818181, + "2036": 838.3522727272727, + "2037": 842.8977272727273, + "2038": 846.7613636363636, + "2039": 850.2840909090909, + "2040": 853.9772727272727, + "2041": 857.840909090909, + "2042": 861.6477272727273, + "2043": 865.340909090909, + "2044": 868.8068181818181, + "2045": 872.1022727272727, + "2046": 875.0, + "2047": 877.8977272727273, + "2048": 880.625, + "2049": 883.125, + "2050": 885.5113636363636 + }, + "energy": { + "2015": 21174.849165221363, + "2016": 19091.77967736665, + "2017": 15413.460640712596, + "2018": 22585.279697381124, + "2019": 18406.027725845866, + "2020": 16660.597262588395, + "2021": 17134.561960771192, + "2022": 20244.486234962078, + "2023": 19178.457404492125, + "2024": 16411.450341897562, + "2025": 16351.575908126777, + "2026": 16213.270914416571, + "2027": 15955.217053164793, + "2028": 15657.576789419934, + "2029": 15373.131993172768, + "2030": 15072.68769258465, + "2031": 14777.604050667469, + "2032": 14479.96378692261, + "2033": 14259.68195138298, + "2034": 14026.864421720542, + "2035": 13797.923060635552, + "2036": 13598.25914306107, + "2037": 13391.75007672216, + "2038": 13179.138106665567, + "2039": 12978.567000700617, + "2040": 12796.22213421686, + "2041": 12614.124682748683, + "2042": 12443.73820868471, + "2043": 12286.62967379029, + "2044": 12145.355699893105, + "2045": 11996.164445497303, + "2046": 11846.230946054755, + "2047": 11702.235406986169, + "2048": 11562.528394854335, + "2049": 11432.635511673909, + "2050": 11296.144894744637 + } + }, + "panel management": { + "stock": { + "2015": 1121.9886363636363, + "2016": 1102.2613636363635, + "2017": 1082.8522727272727, + "2018": 1063.7613636363635, + "2019": 1044.9886363636363, + "2020": 1026.6136363636363, + "2021": 1008.5568181818181, + "2022": 1022.5568181818181, + "2023": 1036.5568181818182, + "2024": 1049.3636363636363, + "2025": 1061.534090909091, + "2026": 1074.5795454545455, + "2027": 1087.9431818181818, + "2028": 1101.2272727272727, + "2029": 1113.7954545454545, + "2030": 1124.215909090909, + "2031": 1133.2045454545455, + "2032": 1141.9545454545455, + "2033": 1150.7045454545455, + "2034": 1159.0568181818182, + "2035": 1166.4545454545455, + "2036": 1173.6931818181818, + "2037": 1180.0568181818182, + "2038": 1185.465909090909, + "2039": 1190.3977272727273, + "2040": 1195.5681818181818, + "2041": 1200.9772727272727, + "2042": 1206.3068181818182, + "2043": 1211.4772727272727, + "2044": 1216.3295454545455, + "2045": 1220.9431818181818, + "2046": 1225.0, + "2047": 1229.0568181818182, + "2048": 1232.875, + "2049": 1236.375, + "2050": 1239.715909090909 + }, + "energy": { + "2015": 24007.35415188822, + "2016": 21645.63782854091, + "2017": 17475.2795366091, + "2018": 25606.454340418022, + "2019": 20868.154606249638, + "2020": 18889.242409427934, + "2021": 19426.608143463767, + "2022": 22952.53897080971, + "2023": 21743.910211779406, + "2024": 18606.7677474265, + "2025": 18538.884064999143, + "2026": 18382.078368813643, + "2027": 18089.505307773426, + "2028": 17752.050473227522, + "2029": 17429.556229850183, + "2030": 17088.92226968096, + "2031": 16754.36604967396, + "2032": 16416.911215128057, + "2033": 16167.162846307856, + "2034": 15903.201915877518, + "2035": 15643.635659102945, + "2036": 15417.263213983624, + "2037": 15183.12996219561, + "2038": 14942.077436992135, + "2039": 14714.676451229972, + "2040": 14507.93978201939, + "2041": 14301.483623893217, + "2042": 14108.304990429144, + "2043": 13930.180451828439, + "2044": 13770.008622630008, + "2045": 13600.86043873044, + "2046": 13430.870721577641, + "2047": 13267.613270450694, + "2048": 13109.218011453531, + "2049": 12961.949692137987, + "2050": 12807.20107723816 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 10170.447368421053, + "2016": 9991.626315789474, + "2017": 9815.689473684211, + "2018": 9642.636842105263, + "2019": 9472.468421052632, + "2020": 9305.905263157894, + "2021": 9142.226315789474, + "2022": 9269.131578947368, + "2023": 9396.036842105263, + "2024": 9512.126315789474, + "2025": 9622.447368421053, + "2026": 9740.7, + "2027": 9861.836842105264, + "2028": 9982.252631578947, + "2029": 10096.178947368422, + "2030": 10190.636842105263, + "2031": 10272.115789473684, + "2032": 10351.43157894737, + "2033": 10430.747368421053, + "2034": 10506.457894736843, + "2035": 10573.515789473684, + "2036": 10639.131578947368, + "2037": 10696.815789473685, + "2038": 10745.847368421053, + "2039": 10790.552631578948, + "2040": 10837.42105263158, + "2041": 10886.452631578948, + "2042": 10934.763157894737, + "2043": 10981.631578947368, + "2044": 11025.615789473684, + "2045": 11067.436842105264, + "2046": 11104.21052631579, + "2047": 11140.984210526316, + "2048": 11175.594736842106, + "2049": 11207.32105263158, + "2050": 11237.605263157895 + }, + "energy": { + "2015": 173445.2580309185, + "2016": 156382.63236599954, + "2017": 126253.16181088627, + "2018": 184998.23230130586, + "2019": 150765.57114168245, + "2020": 136468.5797103599, + "2021": 140350.87085361307, + "2022": 165824.56438431345, + "2023": 157092.61809621687, + "2024": 134427.7929444354, + "2025": 133937.35560843372, + "2026": 132804.485894281, + "2027": 130690.74150812488, + "2028": 128252.74103205027, + "2029": 125922.82591928181, + "2030": 123461.85730350464, + "2031": 121044.7983665706, + "2032": 118606.79789049599, + "2033": 116802.44785680374, + "2034": 114895.41672797066, + "2035": 113020.13567460875, + "2036": 111384.66902108239, + "2037": 109693.13308534096, + "2038": 107951.60766907042, + "2039": 106308.71014681677, + "2040": 104815.10553262974, + "2041": 103323.52751900471, + "2042": 101927.8752653139, + "2043": 100640.98390844991, + "2044": 99483.79498755331, + "2045": 98261.75484867302, + "2046": 97033.63490810676, + "2047": 95854.15338102827, + "2048": 94709.79959702428, + "2049": 93645.83430197925, + "2050": 92527.82632528113 + } + }, + "panel replacement": { + "stock": { + "2015": 519.6578947368421, + "2016": 510.5210526315789, + "2017": 501.53157894736836, + "2018": 492.6894736842105, + "2019": 483.9947368421052, + "2020": 475.48421052631574, + "2021": 467.1210526315789, + "2022": 473.6052631578947, + "2023": 480.0894736842105, + "2024": 486.0210526315789, + "2025": 491.6578947368421, + "2026": 497.69999999999993, + "2027": 503.8894736842105, + "2028": 510.04210526315785, + "2029": 515.8631578947368, + "2030": 520.6894736842105, + "2031": 524.8526315789474, + "2032": 528.9052631578946, + "2033": 532.957894736842, + "2034": 536.8263157894736, + "2035": 540.2526315789473, + "2036": 543.6052631578947, + "2037": 546.5526315789473, + "2038": 549.0578947368421, + "2039": 551.3421052631578, + "2040": 553.7368421052631, + "2041": 556.2421052631579, + "2042": 558.7105263157894, + "2043": 561.1052631578947, + "2044": 563.3526315789474, + "2045": 565.4894736842105, + "2046": 567.3684210526316, + "2047": 569.2473684210526, + "2048": 571.0157894736842, + "2049": 572.6368421052631, + "2050": 574.1842105263157 + }, + "energy": { + "2015": 11334.058504787225, + "2016": 10219.07387086312, + "2017": 8250.215304957308, + "2018": 12089.006133632345, + "2019": 9852.017998225581, + "2020": 8917.758167978936, + "2021": 9171.452707972674, + "2022": 10836.072058698943, + "2023": 10265.469026863366, + "2024": 8784.39968436643, + "2025": 8752.35127023115, + "2026": 8678.32208220792, + "2027": 8540.196065914131, + "2028": 8380.881015481315, + "2029": 8228.628976428172, + "2030": 8067.813036077175, + "2031": 7909.86644409917, + "2032": 7750.551393666352, + "2033": 7632.643247446886, + "2034": 7508.025240416727, + "2035": 7385.481992979348, + "2036": 7278.609802040625, + "2037": 7168.073673948696, + "2038": 7054.270903093666, + "2039": 6946.913130122591, + "2040": 6849.3111416196925, + "2041": 6751.841584580164, + "2042": 6660.6404501400975, + "2043": 6576.546470900829, + "2044": 6500.9281053171735, + "2045": 6421.071932905711, + "2046": 6340.818466104142, + "2047": 6263.743354423428, + "2048": 6188.963721441109, + "2049": 6119.437203172422, + "2050": 6046.379179213899 + } + }, + "panel management": { + "stock": { + "2015": 3414.8947368421054, + "2016": 3354.8526315789472, + "2017": 3295.778947368421, + "2018": 3237.6736842105265, + "2019": 3180.536842105263, + "2020": 3124.6105263157897, + "2021": 3069.6526315789474, + "2022": 3112.263157894737, + "2023": 3154.8736842105263, + "2024": 3193.8526315789472, + "2025": 3230.8947368421054, + "2026": 3270.6, + "2027": 3311.2736842105264, + "2028": 3351.705263157895, + "2029": 3389.9578947368423, + "2030": 3421.6736842105265, + "2031": 3449.0315789473684, + "2032": 3475.6631578947367, + "2033": 3502.2947368421055, + "2034": 3527.7157894736843, + "2035": 3550.2315789473687, + "2036": 3572.263157894737, + "2037": 3591.6315789473683, + "2038": 3608.0947368421052, + "2039": 3623.1052631578946, + "2040": 3638.842105263158, + "2041": 3655.305263157895, + "2042": 3671.5263157894738, + "2043": 3687.263157894737, + "2044": 3702.0315789473684, + "2045": 3716.073684210526, + "2046": 3728.421052631579, + "2047": 3740.7684210526318, + "2048": 3752.3894736842108, + "2049": 3763.0421052631577, + "2050": 3773.2105263157896 + }, + "energy": { + "2015": 71973.68346429426, + "2016": 64893.29376313733, + "2017": 52390.62288415641, + "2018": 76767.76156506177, + "2019": 62562.410860091964, + "2020": 56629.66212166116, + "2021": 58240.67643841422, + "2022": 68811.3635569876, + "2023": 65187.912876919734, + "2024": 55782.80737119814, + "2025": 55579.293121335126, + "2026": 55109.19202351107, + "2027": 54232.06242596098, + "2028": 53220.377952468414, + "2029": 52253.54510429, + "2030": 51232.329660418174, + "2031": 50229.33518933022, + "2032": 49217.65071583765, + "2033": 48468.90889574936, + "2034": 47677.55803161261, + "2035": 46899.38233241189, + "2036": 46220.72117687698, + "2037": 45518.793240710336, + "2038": 44796.1214278359, + "2039": 44114.37672306063, + "2040": 43494.58332575056, + "2041": 42875.63089641512, + "2042": 42296.484284546, + "2043": 41762.46962064926, + "2044": 41282.276907129504, + "2045": 40775.17321842126, + "2046": 40265.546625789095, + "2047": 39776.1032645483, + "2048": 39301.2366815346, + "2049": 38859.72849484832, + "2050": 38395.79449550496 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 10633.0, + "2016": 10446.046153846153, + "2017": 10262.107692307693, + "2018": 10081.184615384615, + "2019": 9903.276923076923, + "2020": 9729.138461538461, + "2021": 9558.015384615384, + "2022": 9690.692307692307, + "2023": 9823.36923076923, + "2024": 9944.738461538462, + "2025": 10060.076923076924, + "2026": 10183.707692307693, + "2027": 10310.353846153846, + "2028": 10436.246153846154, + "2029": 10555.353846153846, + "2030": 10654.107692307693, + "2031": 10739.292307692307, + "2032": 10822.215384615385, + "2033": 10905.138461538461, + "2034": 10984.292307692307, + "2035": 11054.4, + "2036": 11123.0, + "2037": 11183.307692307691, + "2038": 11234.56923076923, + "2039": 11281.307692307691, + "2040": 11330.307692307691, + "2041": 11381.56923076923, + "2042": 11432.076923076924, + "2043": 11481.076923076924, + "2044": 11527.061538461538, + "2045": 11570.784615384615, + "2046": 11609.23076923077, + "2047": 11647.676923076922, + "2048": 11683.861538461539, + "2049": 11717.030769230769, + "2050": 11748.692307692307 + }, + "energy": { + "2015": 184718.85030995338, + "2016": 166547.18835808212, + "2017": 134459.36292790514, + "2018": 197022.74462862083, + "2019": 160565.02947258804, + "2020": 145338.76240673152, + "2021": 149473.3946514621, + "2022": 176602.82693205093, + "2023": 167303.32173013914, + "2024": 143165.3286132165, + "2025": 142643.0138386081, + "2026": 141436.50987577304, + "2027": 139185.3763637212, + "2028": 136588.91076928366, + "2029": 134107.55586897468, + "2030": 131486.62925203482, + "2031": 128912.4663545847, + "2032": 126316.00076014716, + "2033": 124394.37161003836, + "2034": 122363.38730050741, + "2035": 120366.21675737674, + "2036": 118624.44806684382, + "2037": 116822.96570373171, + "2038": 114968.24464458514, + "2039": 113218.56209383089, + "2040": 111627.87618934172, + "2041": 110039.34861036747, + "2042": 108552.98177243232, + "2043": 107182.44507046403, + "2044": 105950.04120145005, + "2045": 104648.5709159589, + "2046": 103340.62565392304, + "2047": 102084.48020424503, + "2048": 100865.7457301588, + "2049": 99732.6248348307, + "2050": 98541.9485924383 + } + }, + "panel replacement": { + "stock": { + "2015": 434.0, + "2016": 426.3692307692308, + "2017": 418.8615384615385, + "2018": 411.4769230769231, + "2019": 404.21538461538466, + "2020": 397.10769230769233, + "2021": 390.12307692307695, + "2022": 395.53846153846155, + "2023": 400.9538461538462, + "2024": 405.90769230769234, + "2025": 410.61538461538464, + "2026": 415.6615384615385, + "2027": 420.83076923076925, + "2028": 425.9692307692308, + "2029": 430.83076923076925, + "2030": 434.8615384615385, + "2031": 438.33846153846156, + "2032": 441.723076923077, + "2033": 445.10769230769233, + "2034": 448.33846153846156, + "2035": 451.20000000000005, + "2036": 454.0, + "2037": 456.4615384615385, + "2038": 458.55384615384617, + "2039": 460.4615384615385, + "2040": 462.4615384615385, + "2041": 464.55384615384617, + "2042": 466.61538461538464, + "2043": 468.61538461538464, + "2044": 470.4923076923077, + "2045": 472.2769230769231, + "2046": 473.84615384615387, + "2047": 475.41538461538465, + "2048": 476.8923076923077, + "2049": 478.24615384615385, + "2050": 479.53846153846155 + }, + "energy": { + "2015": 10775.552664649433, + "2016": 9715.51087661301, + "2017": 7843.671309417966, + "2018": 11493.298909759847, + "2019": 9366.5423332793, + "2020": 8478.319813602255, + "2021": 8719.51310506814, + "2022": 10302.105384150625, + "2023": 9759.619828993495, + "2024": 8351.532805855875, + "2025": 8321.063634182963, + "2026": 8250.682365731895, + "2027": 8119.362753935, + "2028": 7967.898235246923, + "2029": 7823.148685522574, + "2030": 7670.257235929705, + "2031": 7520.093742478351, + "2032": 7368.6292237902735, + "2033": 7256.531210652049, + "2034": 7138.053976998282, + "2035": 7021.549265477612, + "2036": 6919.943391345211, + "2037": 6814.854127062877, + "2038": 6706.659189634818, + "2039": 6604.591661386162, + "2040": 6511.799184018653, + "2041": 6419.132612319215, + "2042": 6332.425575575084, + "2043": 6252.475476350704, + "2044": 6180.583339882797, + "2045": 6104.662222036654, + "2046": 6028.363387186301, + "2047": 5955.086288369625, + "2048": 5883.991554466162, + "2049": 5817.89107872947, + "2050": 5748.433118510914 + } + }, + "panel management": { + "stock": { + "2015": 3038.0, + "2016": 2984.5846153846155, + "2017": 2932.0307692307692, + "2018": 2880.3384615384616, + "2019": 2829.5076923076927, + "2020": 2779.753846153846, + "2021": 2730.8615384615387, + "2022": 2768.769230769231, + "2023": 2806.6769230769232, + "2024": 2841.3538461538465, + "2025": 2874.3076923076924, + "2026": 2909.6307692307696, + "2027": 2945.8153846153846, + "2028": 2981.7846153846153, + "2029": 3015.8153846153846, + "2030": 3044.0307692307692, + "2031": 3068.369230769231, + "2032": 3092.0615384615385, + "2033": 3115.7538461538466, + "2034": 3138.369230769231, + "2035": 3158.4, + "2036": 3178.0, + "2037": 3195.2307692307695, + "2038": 3209.876923076923, + "2039": 3223.2307692307695, + "2040": 3237.2307692307695, + "2041": 3251.876923076923, + "2042": 3266.3076923076924, + "2043": 3280.3076923076924, + "2044": 3293.446153846154, + "2045": 3305.9384615384615, + "2046": 3316.923076923077, + "2047": 3327.9076923076923, + "2048": 3338.246153846154, + "2049": 3347.7230769230773, + "2050": 3356.769230769231 + }, + "energy": { + "2015": 61258.59702539718, + "2016": 55232.30076530487, + "2017": 44590.9657626769, + "2018": 65338.95646161932, + "2019": 53248.42819413266, + "2020": 48198.917779666204, + "2021": 49570.09224346977, + "2022": 58567.06768379843, + "2023": 55483.058440867346, + "2024": 47478.13858092763, + "2025": 47304.92252720893, + "2026": 46904.807758495066, + "2027": 46158.26088234379, + "2028": 45297.190995469406, + "2029": 44474.29544550273, + "2030": 43605.11351203546, + "2031": 42751.439902936945, + "2032": 41890.37001606256, + "2033": 41253.09717930959, + "2034": 40579.558722494294, + "2035": 39917.233977145646, + "2036": 39339.60854181096, + "2037": 38742.1801692054, + "2038": 38127.09616578003, + "2039": 37546.846244782944, + "2040": 37019.324626639616, + "2041": 36492.51877731331, + "2042": 35999.59265199259, + "2043": 35545.07945318525, + "2044": 35136.37545866715, + "2045": 34704.76686200443, + "2046": 34271.01095889065, + "2047": 33854.433507385336, + "2048": 33450.26271537503, + "2049": 33074.48408643983, + "2050": 32679.61828905077 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 1.0, - "2030": 1.0, - "2031": 1.0, - "2032": 1.0, - "2033": 1.0, - "2034": 1.0, - "2035": 1.0, - "2036": 1.0, - "2037": 1.0, - "2038": 1.0, - "2039": 1.0, - "2040": 1.0, - "2041": 1.0, - "2042": 1.0, - "2043": 1.0, - "2044": 1.0, - "2045": 1.0, - "2046": 1.0, - "2047": 1.0, - "2048": 1.0, - "2049": 1.0, - "2050": 1.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.8636363636363636, + "2030": 0.8636363636363636, + "2031": 0.8636363636363636, + "2032": 0.8636363636363636, + "2033": 0.8636363636363636, + "2034": 0.8636363636363636, + "2035": 0.8636363636363636, + "2036": 0.8636363636363636, + "2037": 0.8636363636363636, + "2038": 0.8636363636363636, + "2039": 0.8636363636363636, + "2040": 0.8636363636363636, + "2041": 0.8636363636363636, + "2042": 0.8636363636363636, + "2043": 0.8636363636363636, + "2044": 0.8636363636363636, + "2045": 0.8636363636363636, + "2046": 0.8636363636363636, + "2047": 0.8636363636363636, + "2048": 0.8636363636363636, + "2049": 0.8636363636363636, + "2050": 0.8636363636363636 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.056818181818181816, + "2030": 0.056818181818181816, + "2031": 0.056818181818181816, + "2032": 0.056818181818181816, + "2033": 0.056818181818181816, + "2034": 0.056818181818181816, + "2035": 0.056818181818181816, + "2036": 0.056818181818181816, + "2037": 0.056818181818181816, + "2038": 0.056818181818181816, + "2039": 0.056818181818181816, + "2040": 0.056818181818181816, + "2041": 0.056818181818181816, + "2042": 0.056818181818181816, + "2043": 0.056818181818181816, + "2044": 0.056818181818181816, + "2045": 0.056818181818181816, + "2046": 0.056818181818181816, + "2047": 0.056818181818181816, + "2048": 0.056818181818181816, + "2049": 0.056818181818181816, + "2050": 0.056818181818181816 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.07954545454545454, + "2030": 0.07954545454545454, + "2031": 0.07954545454545454, + "2032": 0.07954545454545454, + "2033": 0.07954545454545454, + "2034": 0.07954545454545454, + "2035": 0.07954545454545454, + "2036": 0.07954545454545454, + "2037": 0.07954545454545454, + "2038": 0.07954545454545454, + "2039": 0.07954545454545454, + "2040": 0.07954545454545454, + "2041": 0.07954545454545454, + "2042": 0.07954545454545454, + "2043": 0.07954545454545454, + "2044": 0.07954545454545454, + "2045": 0.07954545454545454, + "2046": 0.07954545454545454, + "2047": 0.07954545454545454, + "2048": 0.07954545454545454, + "2049": 0.07954545454545454, + "2050": 0.07954545454545454 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.7210526315789474, + "2030": 0.7210526315789474, + "2031": 0.7210526315789474, + "2032": 0.7210526315789474, + "2033": 0.7210526315789474, + "2034": 0.7210526315789474, + "2035": 0.7210526315789474, + "2036": 0.7210526315789474, + "2037": 0.7210526315789474, + "2038": 0.7210526315789474, + "2039": 0.7210526315789474, + "2040": 0.7210526315789474, + "2041": 0.7210526315789474, + "2042": 0.7210526315789474, + "2043": 0.7210526315789474, + "2044": 0.7210526315789474, + "2045": 0.7210526315789474, + "2046": 0.7210526315789474, + "2047": 0.7210526315789474, + "2048": 0.7210526315789474, + "2049": 0.7210526315789474, + "2050": 0.7210526315789474 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.03684210526315789, + "2030": 0.03684210526315789, + "2031": 0.03684210526315789, + "2032": 0.03684210526315789, + "2033": 0.03684210526315789, + "2034": 0.03684210526315789, + "2035": 0.03684210526315789, + "2036": 0.03684210526315789, + "2037": 0.03684210526315789, + "2038": 0.03684210526315789, + "2039": 0.03684210526315789, + "2040": 0.03684210526315789, + "2041": 0.03684210526315789, + "2042": 0.03684210526315789, + "2043": 0.03684210526315789, + "2044": 0.03684210526315789, + "2045": 0.03684210526315789, + "2046": 0.03684210526315789, + "2047": 0.03684210526315789, + "2048": 0.03684210526315789, + "2049": 0.03684210526315789, + "2050": 0.03684210526315789 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.24210526315789474, + "2030": 0.24210526315789474, + "2031": 0.24210526315789474, + "2032": 0.24210526315789474, + "2033": 0.24210526315789474, + "2034": 0.24210526315789474, + "2035": 0.24210526315789474, + "2036": 0.24210526315789474, + "2037": 0.24210526315789474, + "2038": 0.24210526315789474, + "2039": 0.24210526315789474, + "2040": 0.24210526315789474, + "2041": 0.24210526315789474, + "2042": 0.24210526315789474, + "2043": 0.24210526315789474, + "2044": 0.24210526315789474, + "2045": 0.24210526315789474, + "2046": 0.24210526315789474, + "2047": 0.24210526315789474, + "2048": 0.24210526315789474, + "2049": 0.24210526315789474, + "2050": 0.24210526315789474 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.7538461538461538, + "2030": 0.7538461538461538, + "2031": 0.7538461538461538, + "2032": 0.7538461538461538, + "2033": 0.7538461538461538, + "2034": 0.7538461538461538, + "2035": 0.7538461538461538, + "2036": 0.7538461538461538, + "2037": 0.7538461538461538, + "2038": 0.7538461538461538, + "2039": 0.7538461538461538, + "2040": 0.7538461538461538, + "2041": 0.7538461538461538, + "2042": 0.7538461538461538, + "2043": 0.7538461538461538, + "2044": 0.7538461538461538, + "2045": 0.7538461538461538, + "2046": 0.7538461538461538, + "2047": 0.7538461538461538, + "2048": 0.7538461538461538, + "2049": 0.7538461538461538, + "2050": 0.7538461538461538 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.03076923076923077, + "2030": 0.03076923076923077, + "2031": 0.03076923076923077, + "2032": 0.03076923076923077, + "2033": 0.03076923076923077, + "2034": 0.03076923076923077, + "2035": 0.03076923076923077, + "2036": 0.03076923076923077, + "2037": 0.03076923076923077, + "2038": 0.03076923076923077, + "2039": 0.03076923076923077, + "2040": 0.03076923076923077, + "2041": 0.03076923076923077, + "2042": 0.03076923076923077, + "2043": 0.03076923076923077, + "2044": 0.03076923076923077, + "2045": 0.03076923076923077, + "2046": 0.03076923076923077, + "2047": 0.03076923076923077, + "2048": 0.03076923076923077, + "2049": 0.03076923076923077, + "2050": 0.03076923076923077 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.2153846153846154, + "2030": 0.2153846153846154, + "2031": 0.2153846153846154, + "2032": 0.2153846153846154, + "2033": 0.2153846153846154, + "2034": 0.2153846153846154, + "2035": 0.2153846153846154, + "2036": 0.2153846153846154, + "2037": 0.2153846153846154, + "2038": 0.2153846153846154, + "2039": 0.2153846153846154, + "2040": 0.2153846153846154, + "2041": 0.2153846153846154, + "2042": 0.2153846153846154, + "2043": 0.2153846153846154, + "2044": 0.2153846153846154, + "2045": 0.2153846153846154, + "2046": 0.2153846153846154, + "2047": 0.2153846153846154, + "2048": 0.2153846153846154, + "2049": 0.2153846153846154, + "2050": 0.2153846153846154 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } }, "NGHP": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } } } @@ -618249,312 +635602,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 4276914.3701640265, - "2017": 3793735.6277115173, - "2018": 4511230.453280601, - "2019": 4022217.8360352903, - "2020": 3789796.607969702, - "2021": 3784119.192461547, - "2022": 3952666.709883613, - "2023": 3757640.960320175, - "2024": 3398505.3182869987, - "2025": 3326313.444693419, - "2026": 3246018.4193031345, - "2027": 3146503.4917170056, - "2028": 3042157.324787079, - "2029": 2943130.7804140286, - "2030": 2840637.5240105754, - "2031": 2747122.729603248, - "2032": 2654145.5544134546, - "2033": 2563844.1526767956, - "2034": 2475998.8015621505, - "2035": 2385851.0574224764, - "2036": 2305966.198283995, - "2037": 2229595.2040339913, - "2038": 2152091.6789391353, - "2039": 2080714.0830749548, - "2040": 2009902.8794513517, - "2041": 1938754.394117637, - "2042": 1876269.7390159809, - "2043": 1811332.0146185567, - "2044": 1756927.2996803003, - "2045": 1695656.6334877405, - "2046": 1640404.0519213434, - "2047": 1586261.5999095596, - "2048": 1535792.0911270627, - "2049": 1482617.466738796, - "2050": 1432215.1990133764 - }, - "stock": { - "2016": 2.125, - "2017": 2.049, - "2018": 1.974, - "2019": 1.9069999999999998, - "2020": 1.841, - "2021": 1.7799999999999998, - "2022": 1.7209999999999999, - "2023": 1.6629999999999998, - "2024": 1.6079999999999999, - "2025": 1.5539999999999998, - "2026": 1.503, - "2027": 1.45, - "2028": 1.4, - "2029": 1.354, - "2030": 1.306, - "2031": 1.263, - "2032": 1.221, - "2033": 1.181, - "2034": 1.142, - "2035": 1.101, - "2036": 1.064, - "2037": 1.028, - "2038": 0.992, - "2039": 0.958, - "2040": 0.924, - "2041": 0.891, - "2042": 0.862, - "2043": 0.8300000000000001, - "2044": 0.8029999999999999, - "2045": 0.773, - "2046": 0.746, - "2047": 0.7190000000000001, - "2048": 0.694, - "2049": 0.667, - "2050": 0.642 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 10393848.04844307, - "2017": 9467184.646887027, - "2018": 11714962.011693029, - "2019": 10864593.217820905, - "2020": 10628687.95468715, - "2021": 11023715.943495449, - "2022": 11924001.31571191, - "2023": 11749633.588872539, - "2024": 11027222.256462634, - "2025": 11206255.467563728, - "2026": 11320296.963413399, - "2027": 11378888.106266744, - "2028": 11391328.431105863, - "2029": 11391929.734564856, - "2030": 11387712.415838579, - "2031": 11393341.365027282, - "2032": 11379624.546620872, - "2033": 11345229.204935137, - "2034": 11298417.592521083, - "2035": 11248886.308298765, - "2036": 11200999.89530404, - "2037": 11143128.374830777, - "2038": 11074956.924840972, - "2039": 11008271.850098303, - "2040": 10934623.48419137, - "2041": 10855963.723615346, - "2042": 10773822.653272565, - "2043": 10706582.124899901, - "2044": 10638823.337236837, - "2045": 10568023.592089256, - "2046": 10489270.089560313, - "2047": 10412730.878986053, - "2048": 10332430.535520082, - "2049": 10261082.858509477, - "2050": 10180736.260807306 - }, - "stock": { - "2016": 5.226999999999999, - "2017": 5.172, - "2018": 5.182000000000001, - "2019": 5.204000000000001, - "2020": 5.215, - "2021": 5.236, - "2022": 5.245000000000001, - "2023": 5.258000000000001, - "2024": 5.276, - "2025": 5.2940000000000005, - "2026": 5.300000000000001, - "2027": 5.302, - "2028": 5.3, - "2029": 5.298, - "2030": 5.292, - "2031": 5.2940000000000005, - "2032": 5.289999999999999, - "2033": 5.279999999999999, - "2034": 5.263999999999999, - "2035": 5.243, - "2036": 5.218999999999999, - "2037": 5.186999999999999, - "2038": 5.1530000000000005, - "2039": 5.115, - "2040": 5.072, - "2041": 5.0329999999999995, - "2042": 4.992, - "2043": 4.947, - "2044": 4.902, - "2045": 4.856, - "2046": 4.8069999999999995, - "2047": 4.755, - "2048": 4.702999999999999, - "2049": 4.649, - "2050": 4.595 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 437604.5813929017, - "2017": 384126.72540145426, - "2018": 448610.53502637014, - "2019": 394221.946143808, - "2020": 366608.43734314747, - "2021": 359831.8640430058, - "2022": 368435.9744044753, - "2023": 345155.4508072842, - "2024": 309152.4252503671, - "2025": 297934.087742854, - "2026": 285287.61728346744, - "2027": 273820.4020162493, - "2028": 260039.24410705638, - "2029": 247249.48502111566, - "2030": 235811.06015084646, - "2031": 224192.90536946713, - "2032": 213740.89896567393, - "2033": 204448.64238806718, - "2034": 192571.60591676846, - "2035": 183444.63427875956, - "2036": 175737.90641196433, - "2037": 168128.4211352297, - "2038": 159113.39621989222, - "2039": 151524.0668267424, - "2040": 143961.6363572805, - "2041": 137513.88226701756, - "2042": 131062.60771145417, - "2043": 124879.86048154288, - "2044": 118657.36308286285, - "2045": 113713.77442300289, - "2046": 108729.85851834522, - "2047": 102474.5211043863, - "2048": 98816.3733528536, - "2049": 93919.67475172636, - "2050": 88902.540179319 - }, - "stock": { - "2016": 0.366, - "2017": 0.34900000000000003, - "2018": 0.33, - "2019": 0.314, - "2020": 0.299, - "2021": 0.28400000000000003, - "2022": 0.269, - "2023": 0.256, - "2024": 0.24500000000000002, - "2025": 0.233, - "2026": 0.22100000000000003, - "2027": 0.21100000000000002, - "2028": 0.19999999999999998, - "2029": 0.19, - "2030": 0.181, - "2031": 0.17200000000000001, - "2032": 0.164, - "2033": 0.157, - "2034": 0.14800000000000002, - "2035": 0.14100000000000001, - "2036": 0.135, - "2037": 0.129, - "2038": 0.122, - "2039": 0.11599999999999999, - "2040": 0.11000000000000001, - "2041": 0.10500000000000001, - "2042": 0.1, - "2043": 0.095, - "2044": 0.09, - "2045": 0.086, - "2046": 0.082, - "2047": 0.077, - "2048": 0.074, - "2049": 0.06999999999999999, - "2050": 0.066 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -626202,312 +643250,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2227254.8816755824, - "2017": 1985273.5285548219, - "2018": 2359161.7657286124, - "2019": 2109990.031201704, - "2020": 1992359.3879258418, - "2021": 1991974.733340375, - "2022": 2083470.9327482171, - "2023": 1983064.1714136007, - "2024": 1794952.988951816, - "2025": 1756152.6354549404, - "2026": 1713768.4342812533, - "2027": 1664534.1843561595, - "2028": 1608871.4253665116, - "2029": 1557430.462173015, - "2030": 1503567.4649532274, - "2031": 1450486.8713977525, - "2032": 1401082.212237859, - "2033": 1351705.7391133984, - "2034": 1303366.885794567, - "2035": 1257018.947699207, - "2036": 1217124.7078781917, - "2037": 1173919.2958494776, - "2038": 1132021.0401452915, - "2039": 1096049.5766839194, - "2040": 1059791.597598008, - "2041": 1021484.7322411869, - "2042": 987669.9196894128, - "2043": 953733.876257888, - "2044": 922353.1179472276, - "2045": 894693.615229028, - "2046": 863100.3682864212, - "2047": 831995.4293925574, - "2048": 805397.5945704788, - "2049": 778791.1134408449, - "2050": 752185.0765805534 - }, - "stock": { - "2016": 1.0, - "2017": 0.9670000000000001, - "2018": 0.9319999999999999, - "2019": 0.904, - "2020": 0.876, - "2021": 0.85, - "2022": 0.825, - "2023": 0.8, - "2024": 0.776, - "2025": 0.752, - "2026": 0.73, - "2027": 0.7080000000000001, - "2028": 0.686, - "2029": 0.666, - "2030": 0.645, - "2031": 0.624, - "2032": 0.605, - "2033": 0.586, - "2034": 0.5680000000000001, - "2035": 0.55, - "2036": 0.534, - "2037": 0.516, - "2038": 0.499, - "2039": 0.484, - "2040": 0.469, - "2041": 0.45300000000000007, - "2042": 0.43900000000000006, - "2043": 0.42400000000000004, - "2044": 0.41000000000000003, - "2045": 0.398, - "2046": 0.384, - "2047": 0.37, - "2048": 0.358, - "2049": 0.346, - "2050": 0.33399999999999996 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 5481428.88708371, - "2017": 5032285.175963563, - "2018": 6340962.093427956, - "2019": 5979884.216267749, - "2020": 5943652.292679024, - "2021": 6258541.606466398, - "2022": 6848907.068342122, - "2023": 6830978.966286302, - "2024": 6485731.033052046, - "2025": 6671681.880126494, - "2026": 6818086.744973597, - "2027": 6929528.702007651, - "2028": 7017061.805066867, - "2029": 7098794.40796454, - "2030": 7179924.787024609, - "2031": 7264720.376259017, - "2032": 7332308.817117879, - "2033": 7388076.972682806, - "2034": 7431634.620391924, - "2035": 7468874.686917607, - "2036": 7505986.679174751, - "2037": 7540415.457533661, - "2038": 7564748.8086108435, - "2039": 7584408.206591362, - "2040": 7598499.380267804, - "2041": 7610237.144791803, - "2042": 7616935.663010237, - "2043": 7632540.469333855, - "2044": 7650234.798894065, - "2045": 7657577.898995977, - "2046": 7666702.436637021, - "2047": 7675997.308842238, - "2048": 7681814.460566285, - "2049": 7689126.081318159, - "2050": 7692431.433908638 - }, - "stock": { - "2016": 2.514, - "2017": 2.507, - "2018": 2.562, - "2019": 2.62, - "2020": 2.673, - "2021": 2.732, - "2022": 2.7799999999999994, - "2023": 2.8310000000000004, - "2024": 2.881, - "2025": 2.935, - "2026": 2.983, - "2027": 3.0269999999999997, - "2028": 3.072, - "2029": 3.1159999999999997, - "2030": 3.161, - "2031": 3.207, - "2032": 3.2479999999999993, - "2033": 3.2849999999999997, - "2034": 3.3209999999999997, - "2035": 3.3499999999999996, - "2036": 3.375, - "2037": 3.396, - "2038": 3.4160000000000004, - "2039": 3.43, - "2040": 3.443, - "2041": 3.455, - "2042": 3.465, - "2043": 3.472, - "2044": 3.479, - "2045": 3.484, - "2046": 3.488, - "2047": 3.49, - "2048": 3.49, - "2049": 3.491, - "2050": 3.49 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 224849.2312407074, - "2017": 196419.2954816152, - "2018": 230264.14084343248, - "2019": 202733.75253054555, - "2020": 186832.31939513478, - "2021": 184241.66019322912, - "2022": 189628.9989096591, - "2023": 177359.86230009803, - "2024": 157303.9779961392, - "2025": 150536.48441856567, - "2026": 144402.82074514966, - "2027": 137657.11363618792, - "2028": 131781.7695666207, - "2029": 125871.12986244603, - "2030": 119949.74802216417, - "2031": 112700.75234323138, - "2032": 106784.9706442599, - "2033": 100879.28820379713, - "2034": 96271.49381350742, - "2035": 91819.36538318476, - "2036": 87507.61294705808, - "2037": 83282.24661686097, - "2038": 77629.15124386537, - "2039": 74804.21672471828, - "2040": 71955.02213418912, - "2041": 66407.12296701015, - "2042": 63576.41730035056, - "2043": 59527.654408255585, - "2044": 56848.08315870755, - "2045": 54121.48577499579, - "2046": 51423.195076557946, - "2047": 48753.261765204676, - "2048": 46082.944863236924, - "2049": 44761.80524099745, - "2050": 42083.48951081039 - }, - "stock": { - "2016": 0.17, - "2017": 0.161, - "2018": 0.153, - "2019": 0.146, - "2020": 0.138, - "2021": 0.132, - "2022": 0.126, - "2023": 0.12, - "2024": 0.114, - "2025": 0.108, - "2026": 0.10300000000000001, - "2027": 0.098, - "2028": 0.094, - "2029": 0.09, - "2030": 0.086, - "2031": 0.081, - "2032": 0.07700000000000001, - "2033": 0.07300000000000001, - "2034": 0.07, - "2035": 0.067, - "2036": 0.064, - "2037": 0.061, - "2038": 0.057, - "2039": 0.055, - "2040": 0.053, - "2041": 0.049, - "2042": 0.047, - "2043": 0.044, - "2044": 0.041999999999999996, - "2045": 0.04, - "2046": 0.038, - "2047": 0.036000000000000004, - "2048": 0.034, - "2049": 0.033, - "2050": 0.031 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -634155,312 +650898,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 90171.47375937727, - "2017": 81012.129265445, - "2018": 96469.09451592677, - "2019": 86871.42427860768, - "2020": 82241.36091554389, - "2021": 82876.58528243467, - "2022": 87273.92879793962, - "2023": 84158.11344772682, - "2024": 76503.88964306051, - "2025": 74626.32542989419, - "2026": 73862.10193765466, - "2027": 72578.49297652897, - "2028": 70593.52684979205, - "2029": 68213.01911368273, - "2030": 66521.95059006849, - "2031": 64678.251952275124, - "2032": 63032.474196252006, - "2033": 61083.9025098379, - "2034": 60472.91121180457, - "2035": 58700.84174327613, - "2036": 57185.71589573374, - "2037": 55436.13457433381, - "2038": 53427.805463889774, - "2039": 51923.321413306876, - "2040": 50390.42463567948, - "2041": 48646.88716095297, - "2042": 47295.063873177685, - "2043": 46776.82282153423, - "2044": 45381.47119223902, - "2045": 43953.26993247394, - "2046": 43634.655965080514, - "2047": 42014.26923830896, - "2048": 40612.2894429378, - "2049": 39242.69900545166, - "2050": 37839.78192924298 - }, - "stock": { - "2016": 0.063, - "2017": 0.062, - "2018": 0.06, - "2019": 0.059000000000000004, - "2020": 0.057, - "2021": 0.055999999999999994, - "2022": 0.05500000000000001, - "2023": 0.054, - "2024": 0.053, - "2025": 0.051, - "2026": 0.05, - "2027": 0.049, - "2028": 0.048, - "2029": 0.047, - "2030": 0.046, - "2031": 0.045, - "2032": 0.044, - "2033": 0.043, - "2034": 0.043, - "2035": 0.041999999999999996, - "2036": 0.041, - "2037": 0.04, - "2038": 0.039, - "2039": 0.038, - "2040": 0.037000000000000005, - "2041": 0.036000000000000004, - "2042": 0.035, - "2043": 0.035, - "2044": 0.034, - "2045": 0.033, - "2046": 0.033, - "2047": 0.032, - "2048": 0.031, - "2049": 0.03, - "2050": 0.028999999999999998 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 215765.87127586285, - "2017": 196181.16764418822, - "2018": 243237.8031582, - "2019": 223197.6694796961, - "2020": 218161.17336737778, - "2021": 225435.29229137592, - "2022": 242670.5667437361, - "2023": 239019.57035364694, - "2024": 223439.76435563527, - "2025": 228720.7407846036, - "2026": 230582.02500199107, - "2027": 232345.2977124824, - "2028": 232918.65530144938, - "2029": 233904.8179817094, - "2030": 234046.88137258636, - "2031": 235254.6312970744, - "2032": 236689.6435400516, - "2033": 237134.5996007976, - "2034": 235892.42789063443, - "2035": 235655.8549680724, - "2036": 236191.63945641968, - "2037": 235933.03116577037, - "2038": 235608.50170481866, - "2039": 234881.546682899, - "2040": 233996.79796702892, - "2041": 233417.03121177654, - "2042": 233319.31800825102, - "2043": 231876.4081882282, - "2044": 231490.8693219982, - "2045": 230940.7241905548, - "2046": 229249.74498012045, - "2047": 228896.4027800543, - "2048": 228358.88788740555, - "2049": 227892.7381280907, - "2050": 227300.93214419068 - }, - "stock": { - "2016": 0.157, - "2017": 0.157, - "2018": 0.15900000000000003, - "2019": 0.16, - "2020": 0.16, - "2021": 0.16200000000000003, - "2022": 0.163, - "2023": 0.164, - "2024": 0.16600000000000004, - "2025": 0.16800000000000004, - "2026": 0.168, - "2027": 0.169, - "2028": 0.171, - "2029": 0.17400000000000002, - "2030": 0.17500000000000002, - "2031": 0.17700000000000002, - "2032": 0.179, - "2033": 0.181, - "2034": 0.182, - "2035": 0.183, - "2036": 0.184, - "2037": 0.185, - "2038": 0.187, - "2039": 0.187, - "2040": 0.187, - "2041": 0.188, - "2042": 0.188, - "2043": 0.189, - "2044": 0.189, - "2045": 0.189, - "2046": 0.189, - "2047": 0.19, - "2048": 0.19, - "2049": 0.19, - "2050": 0.19 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 10209.654964759928, - "2017": 8554.703090366775, - "2018": 9577.102325873244, - "2019": 8776.906241696295, - "2020": 7747.465717078304, - "2021": 7953.122426189462, - "2022": 8534.504458324258, - "2023": 7457.316198626206, - "2024": 7777.346001304254, - "2025": 7010.933785502215, - "2026": 7084.873060354293, - "2027": 6222.209310988586, - "2028": 6179.817848758617, - "2029": 6105.162904607911, - "2030": 6085.168037345143, - "2031": 6055.116750650479, - "2032": 5174.882263696381, - "2033": 5133.497889364489, - "2034": 5086.660897560984, - "2035": 5057.303288651482, - "2036": 4207.644647846629, - "2037": 4182.834259895838, - "2038": 4136.692831291616, - "2039": 4128.131903794146, - "2040": 4116.777397291587, - "2041": 4087.0816272704624, - "2042": 3271.6181185713035, - "2043": 3235.768990237517, - "2044": 3233.6594857627806, - "2045": 3229.005876971252, - "2046": 3205.599054798998, - "2047": 3185.3279816367167, - "2048": 3180.8226696566667, - "2049": 3174.5628664576284, - "2050": 3169.2859265663246 - }, - "stock": { - "2016": 0.012, - "2017": 0.011, - "2018": 0.01, - "2019": 0.01, - "2020": 0.009, - "2021": 0.009, - "2022": 0.009000000000000001, - "2023": 0.008, - "2024": 0.009000000000000001, - "2025": 0.008, - "2026": 0.008, - "2027": 0.007, - "2028": 0.007, - "2029": 0.007, - "2030": 0.007, - "2031": 0.007, - "2032": 0.006, - "2033": 0.006, - "2034": 0.006, - "2035": 0.006, - "2036": 0.005, - "2037": 0.005, - "2038": 0.005, - "2039": 0.005, - "2040": 0.005, - "2041": 0.005, - "2042": 0.004, - "2043": 0.004, - "2044": 0.004, - "2045": 0.004, - "2046": 0.004, - "2047": 0.004, - "2048": 0.004, - "2049": 0.004, - "2050": 0.004 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -642108,312 +658546,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 715096.0698489026, - "2017": 636746.4334488532, - "2018": 762024.0965297433, - "2019": 683285.2682553945, - "2020": 647363.8526497872, - "2021": 648525.749544257, - "2022": 679541.3302145253, - "2023": 650507.6108046509, - "2024": 589561.8604422386, - "2025": 579533.9459465494, - "2026": 567934.4860381065, - "2027": 552022.3201586392, - "2028": 536299.8618071275, - "2029": 520164.35425253917, - "2030": 502659.06506339886, - "2031": 488006.8848162813, - "2032": 473650.47194671386, - "2033": 457359.4701862675, - "2034": 443979.13295997074, - "2035": 429974.31396015955, - "2036": 417137.4692811323, - "2037": 404031.2138047111, - "2038": 391811.173260514, - "2039": 378023.76340928517, - "2040": 366622.03910305497, - "2041": 355109.5345856223, - "2042": 345017.33654823387, - "2043": 335188.1481455204, - "2044": 325312.758621684, - "2045": 315762.1924032871, - "2046": 305423.65703479294, - "2047": 297466.98621181503, - "2048": 287318.0115459883, - "2049": 279679.3098727766, - "2050": 271952.3844568394 - }, - "stock": { - "2016": 0.501, - "2017": 0.488, - "2018": 0.47500000000000003, - "2019": 0.463, - "2020": 0.451, - "2021": 0.43900000000000006, - "2022": 0.42800000000000005, - "2023": 0.41800000000000004, - "2024": 0.40700000000000003, - "2025": 0.397, - "2026": 0.388, - "2027": 0.377, - "2028": 0.368, - "2029": 0.359, - "2030": 0.349, - "2031": 0.341, - "2032": 0.333, - "2033": 0.324, - "2034": 0.317, - "2035": 0.30900000000000005, - "2036": 0.30200000000000005, - "2037": 0.29400000000000004, - "2038": 0.28700000000000003, - "2039": 0.278, - "2040": 0.271, - "2041": 0.264, - "2042": 0.258, - "2043": 0.252, - "2044": 0.245, - "2045": 0.23900000000000002, - "2046": 0.232, - "2047": 0.227, - "2048": 0.22000000000000003, - "2049": 0.21500000000000002, - "2050": 0.21000000000000002 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 1681637.7355492823, - "2017": 1530951.6940205474, - "2018": 1905202.7934201553, - "2019": 1770945.1386000642, - "2020": 1736968.7641000934, - "2021": 1804918.3065545848, - "2022": 1948978.0370032834, - "2023": 1920533.407317925, - "2024": 1810273.7378460262, - "2025": 1848822.625535804, - "2026": 1875859.1974596924, - "2027": 1895766.0567400458, - "2028": 1907617.1237030753, - "2029": 1918679.1186137393, - "2030": 1929362.5203822812, - "2031": 1944055.0635558427, - "2032": 1954138.703059424, - "2033": 1963494.4171592507, - "2034": 1967090.4026956838, - "2035": 1969242.3980073773, - "2036": 1972030.0271461988, - "2037": 1974166.4002169862, - "2038": 1971784.3953536649, - "2039": 1971969.5834266825, - "2040": 1969838.243498932, - "2041": 1967960.4993359959, - "2042": 1964525.183304278, - "2043": 1962139.6697222772, - "2044": 1963029.3221941164, - "2045": 1961157.2070230928, - "2046": 1959573.9811443198, - "2047": 1955910.4800861902, - "2048": 1954765.7106505774, - "2049": 1951154.700457709, - "2050": 1947861.2167521897 - }, - "stock": { - "2016": 1.2169999999999996, - "2017": 1.2149999999999999, - "2018": 1.2309999999999997, - "2019": 1.2449999999999999, - "2020": 1.257, - "2021": 1.273, - "2022": 1.284, - "2023": 1.296, - "2024": 1.315, - "2025": 1.333, - "2026": 1.3490000000000002, - "2027": 1.363, - "2028": 1.378, - "2029": 1.3940000000000001, - "2030": 1.411, - "2031": 1.431, - "2032": 1.447, - "2033": 1.465, - "2034": 1.479, - "2035": 1.4900000000000002, - "2036": 1.5030000000000001, - "2037": 1.512, - "2038": 1.52, - "2039": 1.526, - "2040": 1.532, - "2041": 1.5390000000000001, - "2042": 1.5450000000000002, - "2043": 1.5510000000000002, - "2044": 1.5540000000000003, - "2045": 1.56, - "2046": 1.564, - "2047": 1.568, - "2048": 1.572, - "2049": 1.575, - "2050": 1.5790000000000002 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 74721.19460181516, - "2017": 66041.87253059985, - "2018": 77450.11005010134, - "2019": 67789.59314454129, - "2020": 63420.38325011908, - "2021": 62670.94390115853, - "2022": 65536.63278219082, - "2023": 62429.98187742441, - "2024": 55550.401711734485, - "2025": 54273.42851764646, - "2026": 52706.31650220131, - "2027": 50122.623101314784, - "2028": 47296.014489797475, - "2029": 45312.527133721334, - "2030": 44181.41455431993, - "2031": 42203.051627875764, - "2032": 41114.8249938623, - "2033": 39126.112654481556, - "2034": 37155.464344345826, - "2035": 36097.28803246296, - "2036": 35017.50357266911, - "2037": 33198.385978303006, - "2038": 32170.43138582118, - "2039": 31237.653164032217, - "2040": 28635.717398012708, - "2041": 26859.966078381574, - "2042": 25903.480147488477, - "2043": 25778.18213220251, - "2044": 24136.919184199738, - "2045": 23225.600573620373, - "2046": 22353.36182088701, - "2047": 21463.533701994686, - "2048": 20607.277803434255, - "2049": 20533.989669514023, - "2050": 18877.398790971387 - }, - "stock": { - "2016": 0.08800000000000001, - "2017": 0.085, - "2018": 0.081, - "2019": 0.077, - "2020": 0.074, - "2021": 0.07100000000000001, - "2022": 0.069, - "2023": 0.067, - "2024": 0.064, - "2025": 0.062, - "2026": 0.060000000000000005, - "2027": 0.057, - "2028": 0.054000000000000006, - "2029": 0.052000000000000005, - "2030": 0.051000000000000004, - "2031": 0.049, - "2032": 0.048, - "2033": 0.046, - "2034": 0.044, - "2035": 0.043, - "2036": 0.041999999999999996, - "2037": 0.04, - "2038": 0.039, - "2039": 0.038, - "2040": 0.035, - "2041": 0.033, - "2042": 0.032, - "2043": 0.032, - "2044": 0.03, - "2045": 0.029, - "2046": 0.028, - "2047": 0.027, - "2048": 0.026, - "2049": 0.026, - "2050": 0.024 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -650061,312 +666194,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2884075.7829322997, - "2017": 2579500.984783991, - "2018": 3100052.0812618867, - "2019": 2794629.7795563703, - "2020": 2661814.203058256, - "2021": 2679213.6521796733, - "2022": 2811398.071804092, - "2023": 2693319.051442473, - "2024": 2450938.0204470414, - "2025": 2413885.6816153713, - "2026": 2362736.478253329, - "2027": 2309155.2154529043, - "2028": 2244986.6174849086, - "2029": 2182067.833316519, - "2030": 2117780.16317025, - "2031": 2058186.5952289072, - "2032": 1999823.4226970288, - "2033": 1938282.5900107704, - "2034": 1877820.4701736937, - "2035": 1820992.8115566468, - "2036": 1769956.6219812788, - "2037": 1719064.072697242, - "2038": 1667387.398204974, - "2039": 1619753.504610323, - "2040": 1570496.299762107, - "2041": 1524362.6615133593, - "2042": 1477642.9463908686, - "2043": 1435006.8002893922, - "2044": 1396150.6352766415, - "2045": 1358506.5076168578, - "2046": 1319010.8712337513, - "2047": 1281814.9017748965, - "2048": 1247250.2805769362, - "2049": 1212802.7403059665, - "2050": 1178708.6406142702 - }, - "stock": { - "2016": 1.2919999999999996, - "2017": 1.2579999999999998, - "2018": 1.2249999999999999, - "2019": 1.194, - "2020": 1.164, - "2021": 1.133, - "2022": 1.1009999999999998, - "2023": 1.0729999999999997, - "2024": 1.0450000000000002, - "2025": 1.018, - "2026": 0.99, - "2027": 0.9660000000000001, - "2028": 0.9400000000000001, - "2029": 0.916, - "2030": 0.891, - "2031": 0.8690000000000001, - "2032": 0.8480000000000001, - "2033": 0.8260000000000001, - "2034": 0.8039999999999999, - "2035": 0.783, - "2036": 0.763, - "2037": 0.743, - "2038": 0.7230000000000001, - "2039": 0.7040000000000001, - "2040": 0.684, - "2041": 0.666, - "2042": 0.647, - "2043": 0.629, - "2044": 0.612, - "2045": 0.5960000000000001, - "2046": 0.5790000000000001, - "2047": 0.5630000000000001, - "2048": 0.548, - "2049": 0.533, - "2050": 0.518 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 6969356.2170677, - "2017": 6428742.015216011, - "2018": 8060513.918738112, - "2019": 7514731.22044363, - "2020": 7378836.796941745, - "2021": 7683279.347820327, - "2022": 8337824.928195907, - "2023": 8255614.948557527, - "2024": 7802458.979552958, - "2025": 8006227.31838463, - "2026": 8173358.521746669, - "2027": 8292530.784547095, - "2028": 8388091.3825150905, - "2029": 8481928.16668348, - "2030": 8574897.83682975, - "2031": 8668057.404771091, - "2032": 8746890.577302972, - "2033": 8814867.40998923, - "2034": 8870680.529826306, - "2035": 8919301.188443352, - "2036": 8970836.378018722, - "2037": 9015905.92730276, - "2038": 9050105.601795025, - "2039": 9086074.495389678, - "2040": 9117335.700237893, - "2041": 9138361.338486642, - "2042": 9163518.05360913, - "2043": 9194833.199710608, - "2044": 9231048.364723356, - "2045": 9258845.492383143, - "2046": 9286904.12876625, - "2047": 9314544.098225102, - "2048": 9341876.719423065, - "2049": 9373643.259694034, - "2050": 9399398.359385729 - }, - "stock": { - "2016": 3.4000000000000004, - "2017": 3.4459999999999997, - "2018": 3.5010000000000003, - "2019": 3.555, - "2020": 3.5949999999999998, - "2021": 3.637, - "2022": 3.6689999999999996, - "2023": 3.708, - "2024": 3.757, - "2025": 3.806, - "2026": 3.8529999999999998, - "2027": 3.896, - "2028": 3.9379999999999997, - "2029": 3.9859999999999998, - "2030": 4.033, - "2031": 4.084, - "2032": 4.132000000000001, - "2033": 4.178, - "2034": 4.218, - "2035": 4.254, - "2036": 4.284000000000001, - "2037": 4.311999999999999, - "2038": 4.338, - "2039": 4.36, - "2040": 4.38, - "2041": 4.4, - "2042": 4.418, - "2043": 4.434, - "2044": 4.451, - "2045": 4.465999999999999, - "2046": 4.4799999999999995, - "2047": 4.494, - "2048": 4.507, - "2049": 4.521999999999999, - "2050": 4.5329999999999995 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -658014,312 +673842,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1207256.702853068, - "2017": 1071781.0436481985, - "2018": 1282795.3966700467, - "2019": 1150744.105731352, - "2020": 1088016.4392563105, - "2021": 1094032.7993919894, - "2022": 1145782.269147262, - "2023": 1093811.9924552075, - "2024": 993989.1178053995, - "2025": 976979.9974411508, - "2026": 957747.4422276529, - "2027": 931501.0979037783, - "2028": 902763.8261857954, - "2029": 875952.9437292578, - "2030": 849914.5445196211, - "2031": 825532.4365333901, - "2032": 799176.9674806884, - "2033": 774646.7702261619, - "2034": 749082.321690195, - "2035": 726226.2958986451, - "2036": 702430.5186182422, - "2037": 681774.8489009136, - "2038": 659753.2032065673, - "2039": 641187.6918735561, - "2040": 621290.1756757112, - "2041": 600902.9543958661, - "2042": 582864.7119132869, - "2043": 564122.2110904577, - "2044": 548611.6819280931, - "2045": 528946.345338283, - "2046": 514864.6597450095, - "2047": 499157.3413597472, - "2048": 483935.0448714753, - "2049": 467579.65526962874, - "2050": 454170.81950963323 - }, - "stock": { - "2016": 0.7430000000000001, - "2017": 0.7210000000000001, - "2018": 0.701, - "2019": 0.6819999999999999, - "2020": 0.662, - "2021": 0.646, - "2022": 0.628, - "2023": 0.611, - "2024": 0.596, - "2025": 0.581, - "2026": 0.5670000000000001, - "2027": 0.551, - "2028": 0.536, - "2029": 0.522, - "2030": 0.509, - "2031": 0.497, - "2032": 0.484, - "2033": 0.47200000000000003, - "2034": 0.459, - "2035": 0.448, - "2036": 0.435, - "2037": 0.42400000000000004, - "2038": 0.41200000000000003, - "2039": 0.402, - "2040": 0.391, - "2041": 0.38, - "2042": 0.37, - "2043": 0.359, - "2044": 0.35, - "2045": 0.33799999999999997, - "2046": 0.32999999999999996, - "2047": 0.321, - "2048": 0.312, - "2049": 0.302, - "2050": 0.29400000000000004 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 3266012.297146932, - "2017": 3063181.9563518013, - "2018": 3888647.6033299533, - "2019": 3683287.8942686473, - "2020": 3663893.560743689, - "2021": 3859455.2006080104, - "2022": 4213035.730852739, - "2023": 4199803.007544793, - "2024": 3994492.8821946015, - "2025": 4118025.0025588493, - "2026": 4218328.557772347, - "2027": 4300230.902096222, - "2028": 4366976.1738142045, - "2029": 4430548.056270743, - "2030": 4491142.455480379, - "2031": 4557574.56346661, - "2032": 4618429.032519312, - "2033": 4669816.229773838, - "2034": 4715187.678309806, - "2035": 4755007.704101354, - "2036": 4799201.481381757, - "2037": 4835995.151099086, - "2038": 4867104.796793432, - "2039": 4896680.308126443, - "2040": 4923213.824324288, - "2041": 4946563.045604134, - "2042": 4968292.288086713, - "2043": 4994942.788909543, - "2044": 5021628.318071906, - "2045": 5047547.654661718, - "2046": 5068033.340254991, - "2047": 5089591.658640253, - "2048": 5110556.955128525, - "2049": 5133751.344730372, - "2050": 5149689.180490366 - }, - "stock": { - "2016": 2.1029999999999998, - "2017": 2.165, - "2018": 2.2369999999999997, - "2019": 2.298, - "2020": 2.3519999999999994, - "2021": 2.4090000000000003, - "2022": 2.4489999999999994, - "2023": 2.496, - "2024": 2.5499999999999994, - "2025": 2.606, - "2026": 2.6560000000000006, - "2027": 2.7049999999999996, - "2028": 2.756, - "2029": 2.805, - "2030": 2.856, - "2031": 2.912, - "2032": 2.9669999999999996, - "2033": 3.0170000000000003, - "2034": 3.0620000000000003, - "2035": 3.107, - "2036": 3.1470000000000002, - "2037": 3.183, - "2038": 3.217, - "2039": 3.2479999999999998, - "2040": 3.277, - "2041": 3.3070000000000004, - "2042": 3.333, - "2043": 3.3579999999999997, - "2044": 3.383, - "2045": 3.4050000000000002, - "2046": 3.426, - "2047": 3.4490000000000003, - "2048": 3.4690000000000003, - "2049": 3.488, - "2050": 3.504 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -665964,315 +681487,10 @@ "2049": 0.0, "2050": 0.0 }, - "stock": "NA" - } - }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2151605.733765863, - "2017": 1936186.0523068395, - "2018": 2344654.0686638546, - "2019": 2125766.0332797784, - "2020": 2039010.899861712, - "2021": 2073020.0659519706, - "2022": 2204706.0996184535, - "2023": 2123587.8559008525, - "2024": 1952913.2492753696, - "2025": 1943674.6656116892, - "2026": 1924327.7204019174, - "2027": 1903472.5751957619, - "2028": 1871277.230547956, - "2029": 1835221.2876192934, - "2030": 1802103.9537202, - "2031": 1770765.9326563175, - "2032": 1739242.594920077, - "2033": 1706189.1676841148, - "2034": 1671925.487260419, - "2035": 1636531.2934075654, - "2036": 1606173.8759533651, - "2037": 1579004.173514451, - "2038": 1545062.559032856, - "2039": 1515039.0870091163, - "2040": 1485887.2666195666, - "2041": 1454538.1874474762, - "2042": 1423581.193290469, - "2043": 1399740.8333873232, - "2044": 1371876.1952330028, - "2045": 1347158.5879755605, - "2046": 1323883.0484516555, - "2047": 1290382.7467073975, - "2048": 1266333.2563338117, - "2049": 1243587.2389957246, - "2050": 1215530.552616578 - }, - "stock": { - "2016": 0.484, - "2017": 0.474, - "2018": 0.464, - "2019": 0.455, - "2020": 0.446, - "2021": 0.43800000000000006, - "2022": 0.43000000000000005, - "2023": 0.42, - "2024": 0.412, - "2025": 0.404, - "2026": 0.396, - "2027": 0.389, - "2028": 0.381, - "2029": 0.372, - "2030": 0.364, - "2031": 0.357, - "2032": 0.35, - "2033": 0.34199999999999997, - "2034": 0.33499999999999996, - "2035": 0.327, - "2036": 0.32, - "2037": 0.314, - "2038": 0.306, - "2039": 0.299, - "2040": 0.29200000000000004, - "2041": 0.28500000000000003, - "2042": 0.278, - "2043": 0.272, - "2044": 0.265, - "2045": 0.259, - "2046": 0.253, - "2047": 0.245, - "2048": 0.239, - "2049": 0.23299999999999998, - "2050": 0.22600000000000003 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 5123133.266234138, - "2017": 4720097.947693161, - "2018": 5869541.931336144, - "2019": 5444727.966720222, - "2020": 5349122.100138287, - "2021": 5573906.93404803, - "2022": 6046823.900381547, - "2023": 5969975.144099148, - "2024": 5607548.75072463, - "2025": 5707592.334388311, - "2026": 5780332.279598083, - "2027": 5817594.424804237, - "2028": 5841112.769452044, - "2029": 5868192.712380707, - "2030": 5890847.046279799, - "2031": 5912993.067343683, - "2032": 5926173.405079923, - "2033": 5931250.832315885, - "2034": 5930074.512739582, - "2035": 5927966.706592435, - "2036": 5927378.124046634, - "2037": 5919532.826485548, - "2038": 5910728.4409671435, - "2039": 5902457.912990884, - "2040": 5889302.733380432, - "2041": 5871937.812552524, - "2042": 5856929.806709531, - "2043": 5842059.166612676, - "2044": 5837108.804766998, - "2045": 5824292.41202444, - "2046": 5809145.951548344, - "2047": 5805674.2532926025, - "2048": 5794471.743666189, - "2049": 5785162.761004276, - "2050": 5777571.4473834215 - }, - "stock": { - "2016": 1.166, - "2017": 1.168, - "2018": 1.173, - "2019": 1.1759999999999997, - "2020": 1.1799999999999997, - "2021": 1.1869999999999996, - "2022": 1.1889999999999998, - "2023": 1.1909999999999998, - "2024": 1.193, - "2025": 1.1960000000000002, - "2026": 1.199, - "2027": 1.1980000000000002, - "2028": 1.1980000000000002, - "2029": 1.198, - "2030": 1.1980000000000002, - "2031": 1.2000000000000002, - "2032": 1.2000000000000002, - "2033": 1.1960000000000002, - "2034": 1.195, - "2035": 1.191, - "2036": 1.187, - "2037": 1.183, - "2038": 1.1760000000000002, - "2039": 1.17, - "2040": 1.162, - "2041": 1.155, - "2042": 1.1480000000000001, - "2043": 1.139, - "2044": 1.131, - "2045": 1.123, - "2046": 1.113, - "2047": 1.105, - "2048": 1.096, - "2049": 1.086, - "2050": 1.076 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } + "stock": "NA" } - } + }, + "supply": {} }, "cooling": { "demand": { @@ -673920,312 +689138,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1466647.3504789097, - "2017": 1309848.1918787437, - "2018": 1576956.0023926634, - "2019": 1420203.9108926298, - "2020": 1350743.083814346, - "2021": 1361752.8479371138, - "2022": 1433706.7645906275, - "2023": 1374001.1506916704, - "2024": 1251960.5809519824, - "2025": 1235849.8975139004, - "2026": 1212374.8379223456, - "2027": 1185646.1081644965, - "2028": 1153198.6514846303, - "2029": 1122944.3901222043, - "2030": 1090500.7612831353, - "2031": 1060995.1788252285, - "2032": 1030315.7745660781, - "2033": 999665.2779622193, - "2034": 970116.6183401055, - "2035": 941713.1331143643, - "2036": 913843.5569775462, - "2037": 887692.317564303, - "2038": 861834.2831826577, - "2039": 836366.8753267548, - "2040": 810613.9665173884, - "2041": 786960.0067272997, - "2042": 761877.6646562455, - "2043": 740168.5275054595, - "2044": 719320.3901978616, - "2045": 697883.4374384872, - "2046": 677081.2756003151, - "2047": 657115.3659996532, - "2048": 636958.5169234171, - "2049": 618781.260092563, - "2050": 600764.3213893312 - }, - "stock": { - "2016": 1.026, - "2017": 1.002, - "2018": 0.981, - "2019": 0.9600000000000001, - "2020": 0.9380000000000001, - "2021": 0.919, - "2022": 0.899, - "2023": 0.879, - "2024": 0.859, - "2025": 0.841, - "2026": 0.8220000000000001, - "2027": 0.804, - "2028": 0.785, - "2029": 0.768, - "2030": 0.749, - "2031": 0.733, - "2032": 0.716, - "2033": 0.7, - "2034": 0.6839999999999999, - "2035": 0.6679999999999999, - "2036": 0.651, - "2037": 0.636, - "2038": 0.621, - "2039": 0.6050000000000001, - "2040": 0.5890000000000001, - "2041": 0.5750000000000001, - "2042": 0.559, - "2043": 0.545, - "2044": 0.531, - "2045": 0.517, - "2046": 0.504, - "2047": 0.491, - "2048": 0.477, - "2049": 0.46499999999999997, - "2050": 0.45300000000000007 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 3408037.9395552767, - "2017": 3102656.9297779365, - "2018": 3851350.634312712, - "2019": 3567768.289563651, - "2020": 3496170.439333781, - "2021": 3631986.649798083, - "2022": 3932389.405280742, - "2023": 3867654.58018723, - "2024": 3623004.9120862153, - "2025": 3672897.1599299237, - "2026": 3705205.2670336305, - "2027": 3716397.1558102863, - "2028": 3715736.903854063, - "2029": 3712094.131403039, - "2030": 3707352.0324105592, - "2031": 3703349.6400430948, - "2032": 3695167.7353803287, - "2033": 3679079.108617229, - "2034": 3659027.597482619, - "2035": 3636685.8060927573, - "2036": 3617838.1869577398, - "2037": 3594135.1944714976, - "2038": 3565529.6856858036, - "2039": 3539164.2526271567, - "2040": 3509874.637594682, - "2041": 3479615.6370757325, - "2042": 3450614.405052579, - "2043": 3427113.5531940334, - "2044": 3405589.7575823576, - "2045": 3380536.019465592, - "2046": 3353815.682877653, - "2047": 3326450.9636391113, - "2048": 3300415.1766729043, - "2049": 3272893.424424283, - "2050": 3242677.6646258724 - }, - "stock": { - "2016": 2.433, - "2017": 2.4259999999999997, - "2018": 2.4519999999999995, - "2019": 2.471, - "2020": 2.491, - "2021": 2.518, - "2022": 2.5359999999999996, - "2023": 2.548, - "2024": 2.563, - "2025": 2.579, - "2026": 2.594, - "2027": 2.604, - "2028": 2.615, - "2029": 2.626, - "2030": 2.635, - "2031": 2.6479999999999997, - "2032": 2.6580000000000004, - "2033": 2.667, - "2034": 2.6710000000000003, - "2035": 2.671, - "2036": 2.668, - "2037": 2.6660000000000004, - "2038": 2.66, - "2039": 2.6510000000000002, - "2040": 2.641, - "2041": 2.633, - "2042": 2.622, - "2043": 2.6100000000000003, - "2044": 2.598, - "2045": 2.585, - "2046": 2.574, - "2047": 2.56, - "2048": 2.543, - "2049": 2.528, - "2050": 2.511 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 153036.70996581277, - "2017": 136187.87834331926, - "2018": 161888.36329462414, - "2019": 144710.79954371942, - "2020": 135828.47685187226, - "2021": 136351.50226480333, - "2022": 142102.83012863112, - "2023": 135650.26912110022, - "2024": 121339.50696180284, - "2025": 118913.94255617596, - "2026": 115900.89504402426, - "2027": 112424.73602521665, - "2028": 108539.44466130625, - "2029": 103713.4784747564, - "2030": 99834.20630630637, - "2031": 96704.18113167693, - "2032": 92728.49005359334, - "2033": 90360.61342055142, - "2034": 86371.78417727485, - "2035": 82496.06079287817, - "2036": 78823.25606471389, - "2037": 75884.4879642004, - "2038": 72978.03113153859, - "2039": 70216.87204608918, - "2040": 68273.39588792861, - "2041": 64612.35619696824, - "2042": 62719.93029117537, - "2043": 60056.91930050656, - "2044": 57443.8522197809, - "2045": 55627.543095920475, - "2046": 53753.04152203224, - "2047": 51946.67036123555, - "2048": 49420.30640367852, - "2049": 47652.31548315378, - "2050": 45895.013984796395 - }, - "stock": { - "2016": 0.18000000000000002, - "2017": 0.17500000000000002, - "2018": 0.169, - "2019": 0.164, - "2020": 0.158, - "2021": 0.15400000000000003, - "2022": 0.14900000000000002, - "2023": 0.14500000000000002, - "2024": 0.139, - "2025": 0.135, - "2026": 0.131, - "2027": 0.127, - "2028": 0.123, - "2029": 0.11800000000000001, - "2030": 0.114, - "2031": 0.111, - "2032": 0.107, - "2033": 0.10500000000000001, - "2034": 0.101, - "2035": 0.097, - "2036": 0.093, - "2037": 0.09, - "2038": 0.087, - "2039": 0.08399999999999999, - "2040": 0.08199999999999999, - "2041": 0.078, - "2042": 0.076, - "2043": 0.07300000000000001, - "2044": 0.07, - "2045": 0.068, - "2046": 0.066, - "2047": 0.064, - "2048": 0.061, - "2049": 0.059, - "2050": 0.056999999999999995 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -681873,312 +696786,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3746174.01364381, - "2017": 3343923.1884077466, - "2018": 4005989.0694996472, - "2019": 3604080.6499750963, - "2020": 3427830.6703983466, - "2021": 3460538.1290915827, - "2022": 3644832.8365223673, - "2023": 3498048.592766564, - "2024": 3194674.407099979, - "2025": 3157026.3721212004, - "2026": 3104744.344684034, - "2027": 3039715.348474565, - "2028": 2963859.462835185, - "2029": 2889984.6337261335, - "2030": 2814433.1675929306, - "2031": 2745673.3678873386, - "2032": 2675334.4652596, - "2033": 2604216.674179291, - "2034": 2533656.3907818827, - "2035": 2465283.9654241204, - "2036": 2401881.636818844, - "2037": 2337383.5633689794, - "2038": 2273503.70671099, - "2039": 2214213.018606438, - "2040": 2153635.1408958174, - "2041": 2094485.96237409, - "2042": 2038652.1763765337, - "2043": 1984998.8121719575, - "2044": 1931922.3584123498, - "2045": 1881294.3949581427, - "2046": 1830414.7527919332, - "2047": 1783650.438610185, - "2048": 1733940.8998927416, - "2049": 1688122.981077893, - "2050": 1641523.6137837353 - }, - "stock": { - "2016": 2.627, - "2017": 2.566, - "2018": 2.4999999999999996, - "2019": 2.445, - "2020": 2.391, - "2021": 2.345, - "2022": 2.2949999999999995, - "2023": 2.2489999999999997, - "2024": 2.205, - "2025": 2.162, - "2026": 2.118, - "2027": 2.075, - "2028": 2.032, - "2029": 1.991, - "2030": 1.9499999999999997, - "2031": 1.9129999999999998, - "2032": 1.876, - "2033": 1.838, - "2034": 1.801, - "2035": 1.764, - "2036": 1.727, - "2037": 1.689, - "2038": 1.652, - "2039": 1.616, - "2040": 1.579, - "2041": 1.544, - "2042": 1.51, - "2043": 1.4760000000000002, - "2044": 1.4400000000000002, - "2045": 1.407, - "2046": 1.3739999999999999, - "2047": 1.344, - "2048": 1.311, - "2049": 1.28, - "2050": 1.2489999999999999 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 8870980.395679757, - "2017": 8092701.705564113, - "2018": 10017671.011402348, - "2019": 9292072.215300322, - "2020": 9116458.513647437, - "2021": 9479706.078050362, - "2022": 10248785.518542496, - "2023": 10123312.636221103, - "2024": 9520256.717382004, - "2025": 9704036.634073408, - "2026": 9831679.816820068, - "2027": 9909019.220769053, - "2028": 9950626.448225556, - "2029": 9986775.913489167, - "2030": 10016226.444907265, - "2031": 10063125.30387886, - "2032": 10090944.772477042, - "2033": 10103009.036253218, - "2034": 10098094.47204432, - "2035": 10084489.17732556, - "2036": 10076373.273673492, - "2037": 10058957.98882036, - "2038": 10026184.20706923, - "2039": 9995057.704149257, - "2040": 9956710.906241167, - "2041": 9908911.110189827, - "2042": 9862979.712208543, - "2043": 9823227.44202654, - "2044": 9790373.103862116, - "2045": 9747592.581250114, - "2046": 9700623.542511035, - "2047": 9648874.095789831, - "2048": 9601372.994918674, - "2049": 9552827.588109108, - "2050": 9497984.356621476 - }, - "stock": { - "2016": 6.353999999999999, - "2017": 6.352999999999999, - "2018": 6.407000000000001, - "2019": 6.470000000000001, - "2020": 6.538000000000001, - "2021": 6.615000000000001, - "2022": 6.667, - "2023": 6.7330000000000005, - "2024": 6.806, - "2025": 6.885999999999999, - "2026": 6.952000000000001, - "2027": 7.013, - "2028": 7.074999999999999, - "2029": 7.137, - "2030": 7.2, - "2031": 7.275, - "2032": 7.343000000000001, - "2033": 7.400999999999999, - "2034": 7.4510000000000005, - "2035": 7.490999999999999, - "2036": 7.522, - "2037": 7.547, - "2038": 7.565, - "2039": 7.575000000000001, - "2040": 7.581, - "2041": 7.586, - "2042": 7.587, - "2043": 7.586, - "2044": 7.579, - "2045": 7.57, - "2046": 7.5600000000000005, - "2047": 7.547000000000001, - "2048": 7.534000000000001, - "2049": 7.516, - "2050": 7.496 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 394749.59067643294, - "2017": 349509.10602814006, - "2018": 414919.9190980072, - "2019": 370632.13472458586, - "2020": 350536.8159542155, - "2021": 350566.7928580539, - "2022": 367175.6449351383, - "2023": 348743.7710123356, - "2024": 316440.87551801687, - "2025": 309552.99380538944, - "2026": 303067.8384958997, - "2027": 293413.43075637985, - "2028": 284460.08893926104, - "2029": 274541.4527846987, - "2030": 266219.38749980205, - "2031": 257127.32823379987, - "2032": 249621.762263358, - "2033": 239582.2895674923, - "2034": 231220.13717379485, - "2035": 223916.857250319, - "2036": 215379.08950766388, - "2037": 208560.44781065936, - "2038": 201672.08621977956, - "2039": 194247.2772443051, - "2040": 186835.95286301384, - "2041": 181794.92743608268, - "2042": 174459.11141492202, - "2043": 168957.74580150004, - "2044": 163731.5377255351, - "2045": 157560.02379174452, - "2046": 152184.70469703045, - "2047": 147630.46559998582, - "2048": 142357.1051885853, - "2049": 137187.43081299932, - "2050": 132758.02959479045 - }, - "stock": { - "2016": 0.46499999999999997, - "2017": 0.45, - "2018": 0.434, - "2019": 0.42100000000000004, - "2020": 0.40900000000000003, - "2021": 0.397, - "2022": 0.386, - "2023": 0.374, - "2024": 0.36400000000000005, - "2025": 0.35300000000000004, - "2026": 0.344, - "2027": 0.33299999999999996, - "2028": 0.324, - "2029": 0.314, - "2030": 0.306, - "2031": 0.29700000000000004, - "2032": 0.29000000000000004, - "2033": 0.28, - "2034": 0.272, - "2035": 0.265, - "2036": 0.256, - "2037": 0.249, - "2038": 0.242, - "2039": 0.23399999999999999, - "2040": 0.22599999999999998, - "2041": 0.22099999999999997, - "2042": 0.213, - "2043": 0.207, - "2044": 0.20099999999999998, - "2045": 0.19399999999999998, - "2046": 0.188, - "2047": 0.183, - "2048": 0.17700000000000002, - "2049": 0.171, - "2050": 0.166 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -689823,315 +704431,10 @@ "2049": 0.0, "2050": 0.0 }, - "stock": "NA" - } - }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1998726.7134208982, - "2017": 1792393.4317563574, - "2018": 2163928.411584369, - "2019": 1939014.0643381253, - "2020": 1834472.7295494378, - "2021": 1851192.0730866694, - "2022": 1956902.8721856442, - "2023": 1879161.7459839156, - "2024": 1710837.9983592713, - "2025": 1688169.2235560925, - "2026": 1659399.5043019943, - "2027": 1621383.906155211, - "2028": 1579093.1923074396, - "2029": 1536987.114745951, - "2030": 1494317.9781799025, - "2031": 1453315.2199624374, - "2032": 1412624.107991846, - "2033": 1372080.027677681, - "2034": 1331510.2945859553, - "2035": 1290836.268001982, - "2036": 1256343.5861652466, - "2037": 1218214.912252055, - "2038": 1183946.7425350805, - "2039": 1148892.2262530036, - "2040": 1115784.4157272028, - "2041": 1083034.0738193055, - "2042": 1050666.124453143, - "2043": 1021092.6906948452, - "2044": 992767.4125140712, - "2045": 962707.2163328206, - "2046": 936455.901916264, - "2047": 908971.3892477669, - "2048": 883238.2263773138, - "2049": 858263.0555630868, - "2050": 832775.9167492324 - }, - "stock": { - "2016": 1.399, - "2017": 1.3719999999999999, - "2018": 1.347, - "2019": 1.312, - "2020": 1.275, - "2021": 1.25, - "2022": 1.227, - "2023": 1.202, - "2024": 1.174, - "2025": 1.149, - "2026": 1.125, - "2027": 1.0990000000000002, - "2028": 1.075, - "2029": 1.051, - "2030": 1.0270000000000001, - "2031": 1.004, - "2032": 0.982, - "2033": 0.96, - "2034": 0.9380000000000001, - "2035": 0.915, - "2036": 0.895, - "2037": 0.8720000000000001, - "2038": 0.8520000000000001, - "2039": 0.8300000000000001, - "2040": 0.81, - "2041": 0.79, - "2042": 0.77, - "2043": 0.7510000000000001, - "2044": 0.732, - "2045": 0.712, - "2046": 0.6950000000000001, - "2047": 0.677, - "2048": 0.6599999999999999, - "2049": 0.643, - "2050": 0.626 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 5023777.286579101, - "2017": 4666179.568243643, - "2018": 5873104.588415629, - "2019": 5485411.935661874, - "2020": 5405647.270450562, - "2021": 5679468.926913331, - "2022": 6276707.127814357, - "2023": 6270735.254016083, - "2024": 5921858.001640729, - "2025": 6061537.776443907, - "2026": 6165952.495698005, - "2027": 6240827.09384479, - "2028": 6292559.80769256, - "2029": 6340444.885254049, - "2030": 6383930.021820097, - "2031": 6433174.780037562, - "2032": 6470393.892008153, - "2033": 6495893.97232232, - "2034": 6512414.705414045, - "2035": 6525564.731998017, - "2036": 6537956.413834753, - "2037": 6548339.087747946, - "2038": 6545287.257464919, - "2039": 6546011.773746996, - "2040": 6538928.584272797, - "2041": 6530501.926180694, - "2042": 6522850.875546857, - "2043": 6518149.309305154, - "2044": 6516439.587485928, - "2045": 6509584.783667181, - "2046": 6496240.098083736, - "2047": 6483531.610752232, - "2048": 6468785.773622686, - "2049": 6454532.944436913, - "2050": 6435002.083250767 - }, - "stock": { - "2016": 3.5649999999999995, - "2017": 3.6210000000000004, - "2018": 3.704, - "2019": 3.758, - "2020": 3.803, - "2021": 3.8810000000000002, - "2022": 3.984, - "2023": 4.061, - "2024": 4.115, - "2025": 4.175, - "2026": 4.228000000000001, - "2027": 4.276, - "2028": 4.327999999999999, - "2029": 4.378, - "2030": 4.428, - "2031": 4.4830000000000005, - "2032": 4.535, - "2033": 4.58, - "2034": 4.621, - "2035": 4.657, - "2036": 4.687, - "2037": 4.715, - "2038": 4.736, - "2039": 4.753, - "2040": 4.769, - "2041": 4.784000000000001, - "2042": 4.7989999999999995, - "2043": 4.811, - "2044": 4.82, - "2045": 4.827999999999999, - "2046": 4.833, - "2047": 4.8389999999999995, - "2048": 4.8420000000000005, - "2049": 4.842, - "2050": 4.842 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } + "stock": "NA" } - } + }, + "supply": {} }, "cooling": { "demand": { @@ -697779,312 +712082,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 468962.4058984791, - "2017": 420997.9114644568, - "2018": 509693.5129850134, - "2019": 460451.38094948075, - "2020": 438849.72506213933, - "2021": 441678.21819450037, - "2022": 468636.33810294094, - "2023": 451923.0958692105, - "2024": 412638.21412999684, - "2025": 409450.8364683496, - "2026": 403253.5238586261, - "2027": 395914.1345104931, - "2028": 386593.66012970736, - "2029": 379337.8348028021, - "2030": 370994.3379790869, - "2031": 360954.76794599066, - "2032": 353420.8767757524, - "2033": 342204.5667307959, - "2034": 332937.8369365019, - "2035": 324581.5009002808, - "2036": 318543.6203192309, - "2037": 310311.86847404425, - "2038": 302129.15517819225, - "2039": 294704.05677478545, - "2040": 287342.660806346, - "2041": 279267.3678056128, - "2042": 273574.1250620346, - "2043": 267607.6056090967, - "2044": 259188.22398181728, - "2045": 253690.78421829766, - "2046": 245055.9045271793, - "2047": 239852.4875500813, - "2048": 234384.8600663692, - "2049": 227548.39148491892, - "2050": 222262.40677143665 - }, - "stock": { - "2016": 0.272, - "2017": 0.267, - "2018": 0.263, - "2019": 0.258, - "2020": 0.252, - "2021": 0.246, - "2022": 0.242, - "2023": 0.238, - "2024": 0.233, - "2025": 0.229, - "2026": 0.224, - "2027": 0.22, - "2028": 0.21500000000000002, - "2029": 0.21200000000000002, - "2030": 0.20800000000000002, - "2031": 0.203, - "2032": 0.2, - "2033": 0.194, - "2034": 0.19, - "2035": 0.186, - "2036": 0.183, - "2037": 0.179, - "2038": 0.175, - "2039": 0.171, - "2040": 0.167, - "2041": 0.163, - "2042": 0.16, - "2043": 0.15700000000000003, - "2044": 0.15200000000000002, - "2045": 0.14900000000000002, - "2046": 0.14400000000000002, - "2047": 0.14100000000000001, - "2048": 0.138, - "2049": 0.134, - "2050": 0.131 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 1180816.594101521, - "2017": 1094218.088535543, - "2018": 1365093.4870149863, - "2019": 1275915.6190505193, - "2020": 1257627.2749378607, - "2021": 1313098.7818054997, - "2022": 1435446.6618970588, - "2023": 1431226.9041307897, - "2024": 1352458.785870003, - "2025": 1381712.1635316506, - "2026": 1405508.476141374, - "2027": 1421631.8654895069, - "2028": 1433442.3398702927, - "2029": 1442817.165197198, - "2030": 1452670.662020913, - "2031": 1464565.2320540093, - "2032": 1471660.1232242477, - "2033": 1480042.4332692039, - "2034": 1484545.163063498, - "2035": 1487496.499099719, - "2036": 1489546.3796807693, - "2037": 1492639.1315259556, - "2038": 1493652.8448218077, - "2039": 1494800.9432252143, - "2040": 1494723.3391936538, - "2041": 1493941.6321943873, - "2042": 1491226.8749379653, - "2043": 1490316.3943909034, - "2044": 1493058.7760181827, - "2045": 1491497.2157817024, - "2046": 1492614.0954728206, - "2047": 1490411.5124499185, - "2048": 1488651.1399336308, - "2049": 1488800.6085150812, - "2050": 1486289.5932285634 - }, - "stock": { - "2016": 0.6930000000000001, - "2017": 0.7020000000000001, - "2018": 0.7120000000000001, - "2019": 0.7220000000000001, - "2020": 0.7290000000000001, - "2021": 0.7380000000000001, - "2022": 0.7480000000000001, - "2023": 0.7610000000000001, - "2024": 0.771, - "2025": 0.78, - "2026": 0.788, - "2027": 0.797, - "2028": 0.804, - "2029": 0.813, - "2030": 0.821, - "2031": 0.8300000000000001, - "2032": 0.839, - "2033": 0.845, - "2034": 0.853, - "2035": 0.858, - "2036": 0.861, - "2037": 0.866, - "2038": 0.8700000000000001, - "2039": 0.8720000000000001, - "2040": 0.873, - "2041": 0.8759999999999999, - "2042": 0.8759999999999999, - "2043": 0.878, - "2044": 0.879, - "2045": 0.879, - "2046": 0.88, - "2047": 0.879, - "2048": 0.879, - "2049": 0.8790000000000001, - "2050": 0.8780000000000001 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -702219,11 +716217,11 @@ "energy": { "2015": 21349404.42586565, "2016": 13273679.858325751, - "2017": 11450273.29839248, + "2017": 11450273.298392478, "2018": 9734068.564671548, "2019": 7792095.801771879, "2020": 6500677.448639946, - "2021": 5578212.161651413, + "2021": 5578212.161651412, "2022": 5722003.740634403, "2023": 3745615.574535207, "2024": 2179744.306442369, @@ -702297,11 +716295,11 @@ "energy": { "2015": 3922175.4453186146, "2016": 3005999.150911236, - "2017": 2836597.296011396, + "2017": 2836597.2960113953, "2018": 2730977.6506371866, "2019": 2727545.813714694, "2020": 2581462.1173278163, - "2021": 2534779.529628496, + "2021": 2534779.5296284957, "2022": 2461428.3897155314, "2023": 2613500.0496708257, "2024": 2732894.506764448, @@ -702375,11 +716373,11 @@ "energy": { "2015": 428096.12881573866, "2016": 868970.9907630112, - "2017": 1202153.405596126, + "2017": 1202153.4055961259, "2018": 1721605.7846912665, "2019": 2400614.384513427, "2020": 3138153.434032238, - "2021": 3732987.3087200923, + "2021": 3732987.308720092, "2022": 4031677.8696500636, "2023": 5087319.375793966, "2024": 6053912.186793184, @@ -702455,12 +716453,12 @@ "2016": 6151665.850425066, "2017": 6482125.409040708, "2018": 6312006.7377536455, - "2019": 6093179.1262954045, + "2019": 6093179.126295406, "2020": 6251372.380285876, "2021": 4960403.081884509, - "2022": 3645323.108745637, + "2022": 3645323.1087456373, "2023": 1672371.1140056897, - "2024": 538346.1453653718, + "2024": 538346.145365372, "2025": 21851.60340460001, "2026": 0.0, "2027": 0.0, @@ -702533,7 +716531,7 @@ "2016": 421517.80049743154, "2017": 384693.7824089187, "2018": 361217.40993572667, - "2019": 333831.2591173471, + "2019": 333831.25911734713, "2020": 293063.1888951532, "2021": 280299.39530813077, "2022": 275036.04166366387, @@ -702611,12 +716609,12 @@ "2016": 1657457.1934925609, "2017": 1416016.358810094, "2018": 1484981.9986540228, - "2019": 1384436.5566890747, + "2019": 1384436.5566890752, "2020": 1115468.8531994692, "2021": 734005.0298180503, "2022": 375848.7407546414, "2023": 123507.07760683146, - "2024": 18931.285759737435, + "2024": 18931.28575973744, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -702689,12 +716687,12 @@ "2016": 325714.1555849411, "2017": 371182.44974027976, "2018": 475544.85365660535, - "2019": 597609.057898173, + "2019": 597609.0578981732, "2020": 672088.5776195017, "2021": 1092485.49298931, - "2022": 1612585.1088360571, + "2022": 1612585.1088360574, "2023": 2427883.643423946, - "2024": 3051107.572726482, + "2024": 3051107.5727264825, "2025": 3416599.0109366514, "2026": 3549778.6953553217, "2027": 3674577.8134911926, @@ -702769,7 +716767,7 @@ "2018": 4170504.593938197, "2019": 1855972.955833129, "2020": 1009383.1663560597, - "2021": 431762.7678634597, + "2021": 431762.76786345977, "2022": 466810.8634717329, "2023": 0.0, "2024": 0.0, @@ -702925,7 +716923,7 @@ "2018": 1487.878051290208, "2019": 1768.4968336116717, "2020": 2917.208046641687, - "2021": 3361.3945625792708, + "2021": 3361.394562579271, "2022": 3781.9614287151603, "2023": 4454.692848454494, "2024": 4908.989017821213, @@ -705838,237 +719836,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 4262308.0, - "2016": 4329910.0, - "2017": 4401674.0, - "2018": 4489699.0, - "2019": 4578352.0, - "2020": 4666938.0, - "2021": 4761832.0, - "2022": 4867864.0, - "2023": 4961564.0, - "2024": 5059666.0, - "2025": 5160917.0, - "2026": 5261060.0, - "2027": 5360831.0, - "2028": 5460857.0, - "2029": 5560282.0, - "2030": 5658132.0, - "2031": 5754476.0, - "2032": 5849818.0, - "2033": 5943189.0, - "2034": 6034083.0, - "2035": 6124068.0, - "2036": 6213859.0, - "2037": 6302930.0, - "2038": 6391599.0, - "2039": 6479569.0, - "2040": 6568221.0, - "2041": 6657278.0, - "2042": 6745376.0, - "2043": 6833254.0, - "2044": 6921056.0, - "2045": 7008722.0, - "2046": 7095904.0, - "2047": 7182501.0, - "2048": 7268162.0, - "2049": 7352630.0, - "2050": 7435957.0 - }, - "energy": { - "2015": 187251744, - "2016": 136621248, - "2017": 127159504, - "2018": 206809792, - "2019": 205772192, - "2020": 173853120, - "2021": 196696416, - "2022": 239332800, - "2023": 309277760, - "2024": 200995632, - "2025": 201932672, - "2026": 202576352, - "2027": 203081536, - "2028": 203439552, - "2029": 203205856, - "2030": 202806976, - "2031": 202101600, - "2032": 201513472, - "2033": 201507904, - "2034": 201392864, - "2035": 201318400, - "2036": 201242464, - "2037": 201355088, - "2038": 201437408, - "2039": 201489808, - "2040": 201663280, - "2041": 201833920, - "2042": 202031984, - "2043": 202321584, - "2044": 202501184, - "2045": 202786176, - "2046": 203035488, - "2047": 203271392, - "2048": 203479872, - "2049": 203649696, - "2050": 203752800 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 3591389.148148148, + "2016": 3648350.0925925924, + "2017": 3708817.907407407, + "2018": 3782987.1203703703, + "2019": 3857685.4814814813, + "2020": 3932327.3888888885, + "2021": 4012284.3703703703, + "2022": 4101626.148148148, + "2023": 4180577.0740740737, + "2024": 4263237.092592592, + "2025": 4348550.435185185, + "2026": 4432930.185185185, + "2027": 4516996.490740741, + "2028": 4601277.657407408, + "2029": 4685052.425925925, + "2030": 4767500.111111111, + "2031": 4848678.851851852, + "2032": 4929013.314814814, + "2033": 5007687.027777778, + "2034": 5084273.638888889, + "2035": 5160094.333333333, + "2036": 5235751.564814814, + "2037": 5310802.12962963, + "2038": 5385513.972222222, + "2039": 5459636.842592592, + "2040": 5534334.361111111, + "2041": 5609373.12962963, + "2042": 5683603.851851852, + "2043": 5757649.203703703, + "2044": 5831630.518518519, + "2045": 5905497.240740741, + "2046": 5978956.148148148, + "2047": 6051922.138888889, + "2048": 6124099.462962963, + "2049": 6195271.574074074, + "2050": 6265482.287037036 + }, + "energy": { + "2015": 147092290.36267003, + "2016": 107320401.14150473, + "2017": 99887895.75567906, + "2018": 162455768.50118625, + "2019": 161640700.20211446, + "2020": 136567238.63408244, + "2021": 154511385.14132363, + "2022": 188003641.2953827, + "2023": 242947665.55891824, + "2024": 157888558.1101577, + "2025": 158624633.2826348, + "2026": 159130264.7039402, + "2027": 159527103.0458815, + "2028": 159808336.17248183, + "2029": 159624760.41957137, + "2030": 159311427.3016707, + "2031": 158757331.68050063, + "2032": 158295338.14869985, + "2033": 158290964.3049361, + "2034": 158200596.67085245, + "2035": 158142102.79477102, + "2036": 158082452.61516586, + "2037": 158170922.4032486, + "2038": 158235587.42096218, + "2039": 158276749.31270406, + "2040": 158413017.1692736, + "2041": 158547060.39841163, + "2042": 158702646.06493762, + "2043": 158930136.2147171, + "2044": 159071217.81313005, + "2045": 159295088.23013958, + "2046": 159490930.85521492, + "2047": 159676241.063411, + "2048": 159840008.8342191, + "2049": 159973411.06901243, + "2050": 160054402.58974054 + } + }, + "panel replacement": { + "stock": { + "2015": 394658.14814814815, + "2016": 400917.5925925926, + "2017": 407562.40740740736, + "2018": 415712.87037037034, + "2019": 423921.48148148146, + "2020": 432123.8888888889, + "2021": 440910.37037037034, + "2022": 450728.14814814815, + "2023": 459404.07407407404, + "2024": 468487.5925925926, + "2025": 477862.68518518517, + "2026": 487135.18518518517, + "2027": 496373.24074074073, + "2028": 505634.90740740736, + "2029": 514840.9259259259, + "2030": 523901.11111111107, + "2031": 532821.8518518518, + "2032": 541649.8148148148, + "2033": 550295.2777777778, + "2034": 558711.3888888889, + "2035": 567043.3333333333, + "2036": 575357.3148148148, + "2037": 583604.6296296295, + "2038": 591814.7222222221, + "2039": 599960.0925925926, + "2040": 608168.6111111111, + "2041": 616414.6296296295, + "2042": 624571.8518518518, + "2043": 632708.7037037037, + "2044": 640838.5185185185, + "2045": 648955.7407407407, + "2046": 657028.1481481481, + "2047": 665046.3888888889, + "2048": 672977.9629629629, + "2049": 680799.074074074, + "2050": 688514.537037037 + }, + "energy": { + "2015": 28053403.056743238, + "2016": 20468118.770948675, + "2017": 19050593.29224487, + "2018": 30983521.579682767, + "2019": 30828071.967359386, + "2020": 26046067.950279538, + "2021": 29468370.86796286, + "2022": 35856005.18144663, + "2023": 46334915.08504562, + "2024": 30112464.41123047, + "2025": 30252848.475158285, + "2026": 30349282.367275007, + "2027": 30424967.27181623, + "2028": 30478603.979994304, + "2029": 30443592.46052483, + "2030": 30383833.65042118, + "2031": 30278156.678811487, + "2032": 30190045.393541127, + "2033": 30189211.215205144, + "2034": 30171976.323723186, + "2035": 30160820.387011494, + "2036": 30149443.920394894, + "2037": 30166316.855185088, + "2038": 30178649.750411052, + "2039": 30186500.1356132, + "2040": 30212489.10549462, + "2041": 30238053.795015495, + "2042": 30267727.052547507, + "2043": 30311113.914275393, + "2044": 30338020.95973923, + "2045": 30380717.46698216, + "2046": 30418068.521095082, + "2047": 30453410.835421927, + "2048": 30484644.581737634, + "2049": 30510087.020985134, + "2050": 30525533.702585932 + } + }, + "panel management": { + "stock": { + "2015": 276260.7037037037, + "2016": 280642.3148148148, + "2017": 285293.68518518517, + "2018": 290999.00925925927, + "2019": 296745.037037037, + "2020": 302486.7222222222, + "2021": 308637.25925925927, + "2022": 315509.7037037037, + "2023": 321582.85185185185, + "2024": 327941.3148148148, + "2025": 334503.8796296296, + "2026": 340994.6296296296, + "2027": 347461.2685185185, + "2028": 353944.43518518517, + "2029": 360388.64814814815, + "2030": 366730.77777777775, + "2031": 372975.2962962963, + "2032": 379154.87037037034, + "2033": 385206.69444444444, + "2034": 391097.9722222222, + "2035": 396930.3333333333, + "2036": 402750.12037037034, + "2037": 408523.24074074073, + "2038": 414270.3055555555, + "2039": 419972.0648148148, + "2040": 425718.02777777775, + "2041": 431490.24074074073, + "2042": 437200.2962962963, + "2043": 442896.0925925926, + "2044": 448586.9629629629, + "2045": 454269.0185185185, + "2046": 459919.70370370365, + "2047": 465532.4722222222, + "2048": 471084.57407407404, + "2049": 476559.35185185185, + "2050": 481960.1759259259 + }, + "energy": { + "2015": 12106050.580586739, + "2016": 8832728.087546596, + "2017": 8221014.9520760765, + "2018": 13370501.91913098, + "2019": 13303419.83052615, + "2020": 11239813.41563802, + "2021": 12716659.990713522, + "2022": 15473153.523170657, + "2023": 19995179.356036153, + "2024": 12994609.478611846, + "2025": 13055190.242206939, + "2026": 13096804.928784769, + "2027": 13129465.682302253, + "2028": 13152611.847523866, + "2029": 13137503.119903788, + "2030": 13111715.04790813, + "2031": 13066111.64068789, + "2032": 13028088.457759036, + "2033": 13027728.479858734, + "2034": 13020291.005424367, + "2035": 13015476.818217477, + "2036": 13010567.464439241, + "2037": 13017848.741566295, + "2038": 13023170.82862677, + "2039": 13026558.55168276, + "2040": 13037773.725231772, + "2041": 13048805.806572875, + "2042": 13061610.882514883, + "2043": 13080333.871007517, + "2044": 13091945.227130713, + "2045": 13110370.302878272, + "2046": 13126488.623689998, + "2047": 13141740.101167094, + "2048": 13155218.584043283, + "2049": 13166197.910002446, + "2050": 13172863.707673525 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 3443559.570621469, + "2016": 3498175.8757062145, + "2017": 3556154.7005649717, + "2018": 3627270.9435028248, + "2019": 3698894.5536723165, + "2020": 3770464.033898305, + "2021": 3847129.8079096046, + "2022": 3932794.0790960453, + "2023": 4008495.209039548, + "2024": 4087752.757062147, + "2025": 4169554.4124293784, + "2026": 4250460.903954802, + "2027": 4331066.853107344, + "2028": 4411878.819209039, + "2029": 4492205.231638418, + "2030": 4571259.186440678, + "2031": 4649096.429378531, + "2032": 4726124.146892656, + "2033": 4801559.474576271, + "2034": 4874993.610169492, + "2035": 4947693.355932203, + "2036": 5020236.367231638, + "2037": 5092197.68361582, + "2038": 5163834.220338983, + "2039": 5234906.028248588, + "2040": 5306528.830508474, + "2041": 5378478.836158192, + "2042": 5449654.056497175, + "2043": 5520651.536723164, + "2044": 5591587.615819209, + "2045": 5662413.819209039, + "2046": 5732848.9943502825, + "2047": 5802811.542372881, + "2048": 5872017.8870056495, + "2049": 5940260.395480226, + "2050": 6007581.079096045 + }, + "energy": { + "2015": 139643292.59143195, + "2016": 101885517.86556704, + "2017": 94829406.89114949, + "2018": 154228738.69217038, + "2019": 153454946.80485493, + "2020": 129651246.9549727, + "2021": 146686672.09408748, + "2022": 178482824.79615605, + "2023": 230644392.45865002, + "2024": 149892819.41734964, + "2025": 150591618.52113727, + "2026": 151071643.9278713, + "2027": 151448385.71738708, + "2028": 151715376.73158243, + "2029": 151541097.5595527, + "2030": 151243632.15090543, + "2031": 150717596.85184315, + "2032": 150278999.4394462, + "2033": 150274847.0943917, + "2034": 150189055.82731694, + "2035": 150133524.17822573, + "2036": 150076894.78274077, + "2037": 150160884.3138867, + "2038": 150222274.58775312, + "2039": 150261351.9729645, + "2040": 150390718.9990597, + "2041": 150517974.0565496, + "2042": 150665680.6066356, + "2043": 150881650.27757487, + "2044": 151015587.26963523, + "2045": 151228120.51708108, + "2046": 151414045.34650514, + "2047": 151589971.13812545, + "2048": 151745445.43714967, + "2049": 151872091.96131262, + "2050": 151948981.9369774 + } + }, + "panel replacement": { + "stock": { + "2015": 96323.34463276836, + "2016": 97851.07344632769, + "2017": 99472.85875706215, + "2018": 101462.12429378531, + "2019": 103465.58192090395, + "2020": 105467.52542372882, + "2021": 107612.02259887005, + "2022": 110008.22598870056, + "2023": 112125.74011299435, + "2024": 114342.73446327684, + "2025": 116630.89265536724, + "2026": 118894.01129943503, + "2027": 121148.7231638418, + "2028": 123409.197740113, + "2029": 125656.09039548022, + "2030": 127867.38983050847, + "2031": 130044.65536723164, + "2032": 132199.27683615818, + "2033": 134309.35593220338, + "2034": 136363.45762711865, + "2035": 138397.01694915254, + "2036": 140426.1920903955, + "2037": 142439.09604519774, + "2038": 144442.91525423728, + "2039": 146430.93785310735, + "2040": 148434.37288135593, + "2041": 150446.96045197741, + "2042": 152437.8757062147, + "2043": 154423.81920903956, + "2044": 156408.0451977401, + "2045": 158389.19774011298, + "2046": 160359.41242937854, + "2047": 162316.40677966102, + "2048": 164252.24858757062, + "2049": 166161.12994350283, + "2050": 168044.22598870058 + }, + "energy": { + "2015": 7722646.228456829, + "2016": 5634540.661977841, + "2017": 5244318.920618657, + "2018": 8529260.267913667, + "2019": 8486467.514396526, + "2020": 7170059.476046602, + "2021": 8112163.885498313, + "2022": 9870575.86639093, + "2023": 12755249.56824742, + "2024": 8289472.376829221, + "2025": 8328117.829562164, + "2026": 8354664.513818055, + "2027": 8375499.338791844, + "2028": 8390264.653405562, + "2029": 8380626.550739851, + "2030": 8364175.920898952, + "2031": 8335084.7669813465, + "2032": 8310829.161217537, + "2033": 8310599.525470058, + "2034": 8305855.039767849, + "2035": 8302783.991581746, + "2036": 8299652.235094586, + "2037": 8304297.07999832, + "2038": 8307692.125747675, + "2039": 8309853.209290754, + "2040": 8317007.550595809, + "2041": 8324045.094408613, + "2042": 8332213.66026503, + "2043": 8344157.35862525, + "2044": 8351564.431227099, + "2045": 8363318.086210095, + "2046": 8373600.224765286, + "2047": 8383329.389882583, + "2048": 8391927.532956267, + "2049": 8398931.423254354, + "2050": 8403183.643819727 + } + }, + "panel management": { + "stock": { + "2015": 722425.0847457626, + "2016": 733883.0508474576, + "2017": 746046.4406779661, + "2018": 760965.9322033898, + "2019": 775991.8644067796, + "2020": 791006.4406779661, + "2021": 807090.1694915254, + "2022": 825061.6949152543, + "2023": 840943.0508474576, + "2024": 857570.5084745763, + "2025": 874731.6949152543, + "2026": 891705.0847457626, + "2027": 908615.4237288135, + "2028": 925568.9830508474, + "2029": 942420.6779661017, + "2030": 959005.4237288135, + "2031": 975334.9152542372, + "2032": 991494.5762711863, + "2033": 1007320.1694915254, + "2034": 1022725.9322033898, + "2035": 1037977.6271186441, + "2036": 1053196.440677966, + "2037": 1068293.220338983, + "2038": 1083321.8644067796, + "2039": 1098232.0338983051, + "2040": 1113257.7966101693, + "2041": 1128352.2033898304, + "2042": 1143284.06779661, + "2043": 1158178.6440677966, + "2044": 1173060.3389830508, + "2045": 1187918.9830508474, + "2046": 1202695.593220339, + "2047": 1217373.0508474575, + "2048": 1231891.8644067796, + "2049": 1246208.4745762711, + "2050": 1260331.6949152541 + }, + "energy": { + "2015": 39885805.180111215, + "2016": 29101189.472455107, + "2017": 27085778.18823184, + "2018": 44051793.03991595, + "2019": 43830777.68074854, + "2020": 37031813.56898068, + "2021": 41897580.02041417, + "2022": 50979399.337453015, + "2023": 65878117.973102525, + "2024": 42813340.20582114, + "2025": 43012935.64930054, + "2026": 43150043.558310635, + "2027": 43257650.94382107, + "2028": 43333910.615011975, + "2029": 43284131.88970744, + "2030": 43199167.92819559, + "2031": 43048918.38117547, + "2032": 42923643.39933622, + "2033": 42922457.380138226, + "2034": 42897953.13291519, + "2035": 42882091.83019252, + "2036": 42865916.982164636, + "2037": 42889906.60611497, + "2038": 42907441.28649919, + "2039": 42918602.817744724, + "2040": 42955553.450344466, + "2041": 42991900.84904177, + "2042": 43034089.73309934, + "2043": 43095776.36379988, + "2044": 43134032.299137644, + "2045": 43194737.39670881, + "2046": 43247842.42872957, + "2047": 43298091.471991934, + "2048": 43342499.02989404, + "2049": 43378672.615433015, + "2050": 43400634.41920287 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 3497278.358974359, + "2016": 3552746.6666666665, + "2017": 3611629.9487179485, + "2018": 3683855.5897435895, + "2019": 3756596.5128205125, + "2020": 3829282.4615384615, + "2021": 3907144.205128205, + "2022": 3994144.8205128205, + "2023": 4071026.8717948715, + "2024": 4151520.8205128205, + "2025": 4234598.564102564, + "2026": 4316767.179487179, + "2027": 4398630.564102564, + "2028": 4480703.179487179, + "2029": 4562282.666666666, + "2030": 4642569.846153846, + "2031": 4721621.333333333, + "2032": 4799850.666666666, + "2033": 4876462.769230769, + "2034": 4951042.461538461, + "2035": 5024876.307692308, + "2036": 5098550.974358974, + "2037": 5171634.871794872, + "2038": 5244388.923076923, + "2039": 5316569.435897436, + "2040": 5389309.538461538, + "2041": 5462381.948717949, + "2042": 5534667.487179487, + "2043": 5606772.512820513, + "2044": 5678815.179487179, + "2045": 5750746.256410256, + "2046": 5822280.205128205, + "2047": 5893334.153846154, + "2048": 5963620.102564102, + "2049": 6032927.179487179, + "2050": 6101298.051282051 + }, + "energy": { + "2015": 147661530.40024194, + "2016": 107735725.8946063, + "2017": 100274457.07301763, + "2018": 163084464.45484486, + "2019": 162266241.88094303, + "2020": 137095747.23136842, + "2021": 155109336.7162585, + "2022": 188731206.27904552, + "2023": 243887861.25462592, + "2024": 158499579.18086916, + "2025": 159238502.92860335, + "2026": 159746091.11901307, + "2027": 160144465.20611218, + "2028": 160426786.69128764, + "2029": 160242500.50910705, + "2030": 159927954.80722004, + "2031": 159371714.86284015, + "2032": 158907933.43845332, + "2033": 158903542.66812614, + "2034": 158812825.31567657, + "2035": 158754105.07112855, + "2036": 158694224.04821816, + "2037": 158783036.21009475, + "2038": 158847951.47829404, + "2039": 158889272.6645628, + "2040": 159026067.87113556, + "2041": 159160629.8410764, + "2042": 159316817.61659423, + "2043": 159545188.1422322, + "2044": 159686815.71959612, + "2045": 159911552.50427365, + "2046": 160108153.03082013, + "2047": 160294180.38054425, + "2048": 160458581.92469138, + "2049": 160592500.41967046, + "2050": 160673805.37366006 + } + }, + "panel replacement": { + "stock": { + "2015": 109289.94871794872, + "2016": 111023.33333333333, + "2017": 112863.43589743589, + "2018": 115120.48717948717, + "2019": 117393.64102564102, + "2020": 119665.07692307692, + "2021": 122098.2564102564, + "2022": 124817.02564102564, + "2023": 127219.58974358974, + "2024": 129735.02564102564, + "2025": 132331.20512820513, + "2026": 134898.97435897434, + "2027": 137457.20512820513, + "2028": 140021.97435897434, + "2029": 142571.3333333333, + "2030": 145080.3076923077, + "2031": 147550.66666666666, + "2032": 149995.3333333333, + "2033": 152389.46153846153, + "2034": 154720.0769230769, + "2035": 157027.38461538462, + "2036": 159329.71794871794, + "2037": 161613.58974358975, + "2038": 163887.15384615384, + "2039": 166142.79487179487, + "2040": 168415.92307692306, + "2041": 170699.4358974359, + "2042": 172958.35897435897, + "2043": 175211.64102564103, + "2044": 177462.97435897434, + "2045": 179710.8205128205, + "2046": 181946.2564102564, + "2047": 184166.6923076923, + "2048": 186363.1282051282, + "2049": 188528.97435897434, + "2050": 190665.5641025641 + }, + "energy": { + "2015": 5520799.264527795, + "2016": 4028045.183265527, + "2017": 3749081.7503997143, + "2018": 6097435.052838527, + "2019": 6066843.181198207, + "2020": 5125763.619226225, + "2021": 5799259.358503242, + "2022": 7056320.640823393, + "2023": 9118528.85035241, + "2024": 5926014.4317742605, + "2025": 5953641.462809193, + "2026": 5972619.273080436, + "2027": 5987513.7642935645, + "2028": 5998069.257274657, + "2029": 5991179.128096885, + "2030": 5979418.829561909, + "2031": 5958622.01764001, + "2032": 5941282.063626828, + "2033": 5941117.900614787, + "2034": 5937726.141831535, + "2035": 5935530.697411889, + "2036": 5933291.853575267, + "2037": 5936612.380706742, + "2038": 5939039.445927859, + "2039": 5940584.370825655, + "2040": 5945698.897769747, + "2041": 5950729.928009438, + "2042": 5956569.508256709, + "2043": 5965107.871813992, + "2044": 5970403.072417888, + "2045": 5978805.576930723, + "2046": 5986156.117314678, + "2047": 5993111.345617914, + "2048": 5999258.023913572, + "2049": 6004264.995780809, + "2050": 6007304.841900319 + } + }, + "panel management": { + "stock": { + "2015": 655739.6923076924, + "2016": 666140.0, + "2017": 677180.6153846154, + "2018": 690722.9230769231, + "2019": 704361.8461538462, + "2020": 717990.4615384616, + "2021": 732589.5384615385, + "2022": 748902.1538461539, + "2023": 763317.5384615385, + "2024": 778410.1538461539, + "2025": 793987.2307692309, + "2026": 809393.8461538462, + "2027": 824743.2307692309, + "2028": 840131.8461538462, + "2029": 855428.0, + "2030": 870481.8461538462, + "2031": 885304.0, + "2032": 899972.0, + "2033": 914336.7692307692, + "2034": 928320.4615384616, + "2035": 942164.3076923077, + "2036": 955978.3076923077, + "2037": 969681.5384615385, + "2038": 983322.9230769231, + "2039": 996856.7692307692, + "2040": 1010495.5384615385, + "2041": 1024196.6153846155, + "2042": 1037750.1538461539, + "2043": 1051269.8461538462, + "2044": 1064777.8461538462, + "2045": 1078264.9230769232, + "2046": 1091677.5384615385, + "2047": 1105000.153846154, + "2048": 1118178.7692307692, + "2049": 1131173.8461538462, + "2050": 1143993.3846153847 + }, + "energy": { + "2015": 34069414.33523028, + "2016": 24857476.922128167, + "2017": 23135965.176582668, + "2018": 37627892.49231661, + "2019": 37439106.93785879, + "2020": 31631609.14940536, + "2021": 35787819.92523829, + "2022": 43545273.080131106, + "2023": 56271369.8950217, + "2024": 36570038.387356594, + "2025": 36740527.60858747, + "2026": 36857641.6079065, + "2027": 36949557.02959426, + "2028": 37014696.05143771, + "2029": 36972176.36279607, + "2030": 36899602.36321806, + "2031": 36771263.11951987, + "2032": 36664256.49791986, + "2033": 36663243.43125908, + "2034": 36642312.5424919, + "2035": 36628764.231459565, + "2036": 36614948.09820657, + "2037": 36635439.40919853, + "2038": 36650417.075778104, + "2039": 36659950.96461156, + "2040": 36691513.2310947, + "2041": 36722560.230914176, + "2042": 36758596.87514908, + "2043": 36811287.98595381, + "2044": 36843965.20798602, + "2045": 36895817.91879562, + "2046": 36941178.851865195, + "2047": 36984100.27383784, + "2048": 37022032.05139506, + "2049": 37052930.58454873, + "2050": 37071689.784439646 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 465734.0, - "2016": 488271.0, - "2017": 510925.0, - "2018": 530016.0, - "2019": 537475.0, - "2020": 540521.0, - "2021": 545720.0, - "2022": 545348.0, - "2023": 544963.0, - "2024": 544582.0, - "2025": 544205.0, - "2026": 543826.0, - "2027": 543448.0, - "2028": 543070.0, - "2029": 542692.0, - "2030": 542314.0, - "2031": 541934.0, - "2032": 541553.0, - "2033": 541171.0, - "2034": 540787.0, - "2035": 540403.0, - "2036": 540019.0, - "2037": 539634.0, - "2038": 539250.0, - "2039": 538865.0, - "2040": 538481.0, - "2041": 538098.0, - "2042": 537715.0, - "2043": 537331.0, - "2044": 536948.0, - "2045": 536564.0, - "2046": 536181.0, - "2047": 535798.0, - "2048": 535414.0, - "2049": 535030.0, - "2050": 534645.0 - }, - "energy": { - "2015": 13805287, - "2016": 9991712, - "2017": 8261535, - "2018": 17315380, - "2019": 16087457, - "2020": 11626238, - "2021": 12801424, - "2022": 16388821, - "2023": 14259256, - "2024": 12708360, - "2025": 12643214, - "2026": 12555317, - "2027": 12455786, - "2028": 12342065, - "2029": 12173345, - "2030": 11991355, - "2031": 11783436, - "2032": 11587722, - "2033": 11418705, - "2034": 11244372, - "2035": 11072838, - "2036": 10899551, - "2037": 10743897, - "2038": 10586166, - "2039": 10427279, - "2040": 10277331, - "2041": 10127138, - "2042": 9983142, - "2043": 9849317, - "2044": 9710523, - "2045": 9583212, - "2046": 9457687, - "2047": 9334130, - "2048": 9212387, - "2049": 9092173, - "2050": 8971488 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 392424.0185185185, + "2016": 411413.52777777775, + "2017": 430501.62037037034, + "2018": 446587.55555555556, + "2019": 452872.4537037037, + "2020": 455438.99074074073, + "2021": 459819.6296296296, + "2022": 459506.18518518517, + "2023": 459181.787037037, + "2024": 458860.75925925927, + "2025": 458543.10185185185, + "2026": 458223.75925925927, + "2027": 457905.25925925927, + "2028": 457586.75925925927, + "2029": 457268.25925925927, + "2030": 456949.75925925927, + "2031": 456629.57407407404, + "2032": 456308.5462962963, + "2033": 455986.6759259259, + "2034": 455663.12037037034, + "2035": 455339.5648148148, + "2036": 455016.00925925927, + "2037": 454691.61111111107, + "2038": 454368.05555555556, + "2039": 454043.6574074074, + "2040": 453720.10185185185, + "2041": 453397.3888888889, + "2042": 453074.6759259259, + "2043": 452751.12037037034, + "2044": 452428.4074074074, + "2045": 452104.85185185185, + "2046": 451782.1388888889, + "2047": 451459.4259259259, + "2048": 451135.87037037034, + "2049": 450812.3148148148, + "2050": 450487.9166666666 + }, + "energy": { + "2015": 10844498.644263595, + "2016": 7848812.35992213, + "2017": 6489702.467397907, + "2018": 13601790.019643124, + "2019": 12637216.859464703, + "2020": 9132785.303839456, + "2021": 10055931.847895915, + "2022": 12873948.01104669, + "2023": 11201105.950220922, + "2024": 9982827.0713107, + "2025": 9931652.785062311, + "2026": 9862606.853794469, + "2027": 9784422.039921189, + "2028": 9695090.52292163, + "2029": 9562555.515771097, + "2030": 9419596.495196622, + "2031": 9256269.408000488, + "2032": 9102529.742344612, + "2033": 8969761.43210539, + "2034": 8832817.232238311, + "2035": 8698071.737237366, + "2036": 8561949.204140553, + "2037": 8439677.961827792, + "2038": 8315775.168958774, + "2039": 8190964.300768123, + "2040": 8073175.305674429, + "2041": 7955193.855170873, + "2042": 7842080.348238393, + "2043": 7736956.490178174, + "2044": 7627929.322193045, + "2045": 7527922.421438295, + "2046": 7429318.481344823, + "2047": 7332260.468788527, + "2048": 7236627.411797493, + "2049": 7142195.433670453, + "2050": 7047393.469837108 + } + }, + "panel replacement": { + "stock": { + "2015": 43123.51851851852, + "2016": 45210.277777777774, + "2017": 47307.870370370365, + "2018": 49075.555555555555, + "2019": 49766.2037037037, + "2020": 50048.24074074074, + "2021": 50529.62962962963, + "2022": 50495.18518518518, + "2023": 50459.53703703704, + "2024": 50424.259259259255, + "2025": 50389.35185185185, + "2026": 50354.259259259255, + "2027": 50319.259259259255, + "2028": 50284.259259259255, + "2029": 50249.259259259255, + "2030": 50214.259259259255, + "2031": 50179.07407407407, + "2032": 50143.79629629629, + "2033": 50108.42592592592, + "2034": 50072.870370370365, + "2035": 50037.31481481481, + "2036": 50001.759259259255, + "2037": 49966.11111111111, + "2038": 49930.555555555555, + "2039": 49894.9074074074, + "2040": 49859.35185185185, + "2041": 49823.88888888888, + "2042": 49788.42592592592, + "2043": 49752.870370370365, + "2044": 49717.4074074074, + "2045": 49681.85185185185, + "2046": 49646.38888888888, + "2047": 49610.92592592592, + "2048": 49575.370370370365, + "2049": 49539.81481481481, + "2050": 49504.166666666664 + }, + "energy": { + "2015": 2068259.9384762882, + "2016": 1496923.435665828, + "2017": 1237714.3532633332, + "2018": 2594129.8267463436, + "2019": 2410166.6865064036, + "2020": 1741802.4189276677, + "2021": 1917864.6858010904, + "2022": 2455315.98967547, + "2023": 2136271.9903814853, + "2024": 1903922.1619756636, + "2025": 1894162.2155180508, + "2026": 1880993.7936074995, + "2027": 1866082.4064022582, + "2028": 1849045.1228989554, + "2029": 1823768.081080142, + "2030": 1796502.974153839, + "2031": 1765353.274901078, + "2032": 1736032.0861710685, + "2033": 1710710.5488483422, + "2034": 1684592.5869505282, + "2035": 1658893.9614683785, + "2036": 1632932.7076415843, + "2037": 1609613.1683619164, + "2038": 1585982.4601878813, + "2039": 1562178.5641265619, + "2040": 1539713.8778614635, + "2041": 1517212.4865510496, + "2042": 1495639.5081623474, + "2043": 1475590.3135120233, + "2044": 1454796.680616099, + "2045": 1435723.3907216291, + "2046": 1416917.6731166828, + "2047": 1398406.7944063514, + "2048": 1380167.6828478652, + "2049": 1362157.6407354493, + "2050": 1344077.0350461209 + } + }, + "panel management": { + "stock": { + "2015": 30186.46296296296, + "2016": 31647.19444444444, + "2017": 33115.509259259255, + "2018": 34352.88888888889, + "2019": 34836.34259259259, + "2020": 35033.76851851852, + "2021": 35370.74074074074, + "2022": 35346.62962962963, + "2023": 35321.67592592593, + "2024": 35296.98148148148, + "2025": 35272.54629629629, + "2026": 35247.98148148148, + "2027": 35223.48148148148, + "2028": 35198.98148148148, + "2029": 35174.48148148148, + "2030": 35149.98148148148, + "2031": 35125.35185185185, + "2032": 35100.65740740741, + "2033": 35075.898148148146, + "2034": 35051.009259259255, + "2035": 35026.120370370365, + "2036": 35001.23148148148, + "2037": 34976.277777777774, + "2038": 34951.38888888889, + "2039": 34926.43518518518, + "2040": 34901.54629629629, + "2041": 34876.72222222222, + "2042": 34851.898148148146, + "2043": 34827.009259259255, + "2044": 34802.18518518518, + "2045": 34777.29629629629, + "2046": 34752.47222222222, + "2047": 34727.648148148146, + "2048": 34702.759259259255, + "2049": 34677.870370370365, + "2050": 34652.916666666664 + }, + "energy": { + "2015": 892528.4172601168, + "2016": 645976.2044120427, + "2017": 534118.1793387604, + "2018": 1119460.153610532, + "2019": 1040073.4540288938, + "2020": 751650.2772328765, + "2021": 827627.4663029949, + "2022": 1059556.9992778392, + "2023": 921878.0593975934, + "2024": 821610.766713635, + "2025": 817398.999419639, + "2026": 811716.3525980327, + "2027": 805281.5536765531, + "2028": 797929.3541794157, + "2029": 787021.4031487615, + "2030": 775255.5306495393, + "2031": 761813.3170984335, + "2032": 749160.1714843187, + "2033": 738233.0190462669, + "2034": 726962.1808111612, + "2035": 715872.3012942561, + "2036": 704669.0882178635, + "2037": 694605.869810292, + "2038": 684408.3708533449, + "2039": 674136.1351053154, + "2040": 664441.8164641078, + "2041": 654731.6582780774, + "2042": 645422.1435992599, + "2043": 636770.1963098022, + "2044": 627796.997190856, + "2045": 619566.1878400759, + "2046": 611450.8455384942, + "2047": 603462.7368051221, + "2048": 595591.9053546424, + "2049": 587819.9255940979, + "2050": 580017.4951167715 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 376270.97175141243, + "2016": 394478.83050847455, + "2017": 412781.21468926553, + "2018": 428205.0169491525, + "2019": 434231.21468926553, + "2020": 436692.1073446328, + "2021": 440892.42937853106, + "2022": 440591.88700564974, + "2023": 440280.8418079096, + "2024": 439973.02824858757, + "2025": 439668.44632768363, + "2026": 439362.2485875706, + "2027": 439056.8587570621, + "2028": 438751.4689265537, + "2029": 438446.07909604517, + "2030": 438140.6892655367, + "2031": 437833.6836158192, + "2032": 437525.87005649717, + "2033": 437217.2485875706, + "2034": 436907.01129943505, + "2035": 436596.7740112994, + "2036": 436286.53672316385, + "2037": 435975.4915254237, + "2038": 435665.25423728814, + "2039": 435354.209039548, + "2040": 435043.97175141243, + "2041": 434734.5423728814, + "2042": 434425.11299435026, + "2043": 434114.8757062147, + "2044": 433805.44632768363, + "2045": 433495.209039548, + "2046": 433185.77966101695, + "2047": 432876.3502824859, + "2048": 432566.11299435026, + "2049": 432255.8757062147, + "2050": 431944.83050847455 + }, + "energy": { + "2015": 10295315.23001298, + "2016": 7451335.472236358, + "2017": 6161053.160921992, + "2018": 12912972.79277585, + "2019": 11997247.21871258, + "2020": 8670285.894755803, + "2021": 9546682.765309673, + "2022": 12221989.911782099, + "2023": 10633863.349994387, + "2024": 9477280.135971658, + "2025": 9428697.400533095, + "2026": 9363148.069847507, + "2027": 9288922.664743042, + "2028": 9204115.044063203, + "2029": 9078291.829695562, + "2030": 8942572.491248628, + "2031": 8787516.558886696, + "2032": 8641562.525122184, + "2033": 8515517.822521573, + "2034": 8385508.704276232, + "2035": 8257586.944832547, + "2036": 8128357.882788181, + "2037": 8012278.659168097, + "2038": 7894650.509420455, + "2039": 7776160.270792959, + "2040": 7664336.3059518095, + "2041": 7552329.631962247, + "2042": 7444944.380800069, + "2043": 7345144.169427681, + "2044": 7241638.318224846, + "2045": 7146695.932945338, + "2046": 7053085.460070172, + "2047": 6960942.626395312, + "2048": 6870152.586170327, + "2049": 6780502.800181757, + "2050": 6690501.765177261 + } + }, + "panel replacement": { + "stock": { + "2015": 10525.062146892655, + "2016": 11034.372881355932, + "2017": 11546.327683615818, + "2018": 11977.762711864407, + "2019": 12146.327683615818, + "2020": 12215.16384180791, + "2021": 12332.655367231639, + "2022": 12324.24858757062, + "2023": 12315.54802259887, + "2024": 12306.937853107345, + "2025": 12298.418079096045, + "2026": 12289.853107344632, + "2027": 12281.310734463277, + "2028": 12272.76836158192, + "2029": 12264.225988700566, + "2030": 12255.683615819209, + "2031": 12247.09604519774, + "2032": 12238.485875706214, + "2033": 12229.853107344632, + "2034": 12221.175141242938, + "2035": 12212.497175141243, + "2036": 12203.819209039548, + "2037": 12195.118644067796, + "2038": 12186.440677966102, + "2039": 12177.74011299435, + "2040": 12169.062146892655, + "2041": 12160.406779661016, + "2042": 12151.75141242938, + "2043": 12143.073446327684, + "2044": 12134.418079096045, + "2045": 12125.74011299435, + "2046": 12117.084745762711, + "2047": 12108.429378531073, + "2048": 12099.75141242938, + "2049": 12091.073446327684, + "2050": 12082.372881355932 + }, + "energy": { + "2015": 569358.369144557, + "2016": 412078.7093583857, + "2017": 340722.65895165224, + "2018": 714121.8083998022, + "2019": 663479.7437534756, + "2020": 479489.91621590167, + "2021": 527956.9987475083, + "2022": 675908.613617527, + "2023": 588080.9824073008, + "2024": 524118.84838771715, + "2025": 521432.0936454006, + "2026": 517807.0409700959, + "2027": 513702.17825776496, + "2028": 509012.09082260425, + "2029": 502053.7317503104, + "2030": 494548.0906433477, + "2031": 485973.0843610323, + "2032": 477901.4373276343, + "2033": 470930.8293657929, + "2034": 463740.97865366517, + "2035": 456666.5644460618, + "2036": 449519.8529206909, + "2037": 443100.3625043868, + "2038": 436595.21234535426, + "2039": 430042.38637380645, + "2040": 423858.22310820484, + "2041": 417663.9555397777, + "2042": 411725.26496975624, + "2043": 406206.0473141747, + "2044": 400481.8979004719, + "2045": 395231.33097389055, + "2046": 390054.4223528043, + "2047": 384958.67809074046, + "2048": 379937.7469116374, + "2049": 374979.8748305758, + "2050": 370002.5777428578 + } + }, + "panel management": { + "stock": { + "2015": 78937.96610169491, + "2016": 82757.79661016949, + "2017": 86597.45762711864, + "2018": 89833.22033898305, + "2019": 91097.45762711864, + "2020": 91613.72881355931, + "2021": 92494.91525423729, + "2022": 92431.86440677966, + "2023": 92366.61016949153, + "2024": 92302.03389830508, + "2025": 92238.13559322033, + "2026": 92173.89830508475, + "2027": 92109.83050847457, + "2028": 92045.7627118644, + "2029": 91981.69491525424, + "2030": 91917.62711864406, + "2031": 91853.22033898305, + "2032": 91788.6440677966, + "2033": 91723.89830508475, + "2034": 91658.81355932204, + "2035": 91593.72881355931, + "2036": 91528.6440677966, + "2037": 91463.38983050847, + "2038": 91398.30508474576, + "2039": 91333.05084745762, + "2040": 91267.96610169491, + "2041": 91203.05084745762, + "2042": 91138.13559322033, + "2043": 91073.05084745762, + "2044": 91008.13559322033, + "2045": 90943.05084745762, + "2046": 90878.13559322033, + "2047": 90813.22033898305, + "2048": 90748.13559322033, + "2049": 90683.05084745762, + "2050": 90617.79661016949 + }, + "energy": { + "2015": 2940613.4008424617, + "2016": 2128297.818405255, + "2017": 1759759.1801263548, + "2018": 3688285.398824345, + "2019": 3426730.0375339435, + "2020": 2476462.1890282948, + "2021": 2726784.2359428173, + "2022": 3490922.4746003724, + "2023": 3037311.6675983104, + "2024": 2706961.0156406243, + "2025": 2693084.5058215032, + "2026": 2674361.889182396, + "2027": 2653161.156999193, + "2028": 2628937.8651141925, + "2029": 2592999.438554126, + "2030": 2554234.4181080232, + "2031": 2509946.3567522713, + "2032": 2468258.0375501798, + "2033": 2432256.348112634, + "2034": 2395122.3170701014, + "2035": 2358584.490721391, + "2036": 2321673.2642911263, + "2037": 2288517.9783275146, + "2038": 2254920.2782341894, + "2039": 2221076.3428332335, + "2040": 2189136.4709399855, + "2041": 2157144.4124979745, + "2042": 2126472.354230174, + "2043": 2097966.783258144, + "2044": 2068402.783874681, + "2045": 2041284.7360807701, + "2046": 2014547.1175770224, + "2047": 1988228.6955139467, + "2048": 1962296.6669180351, + "2049": 1936690.3249876664, + "2050": 1910983.6570798806 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 382140.71794871794, + "2016": 400632.6153846154, + "2017": 419220.5128205128, + "2018": 434884.92307692306, + "2019": 441005.1282051282, + "2020": 443504.41025641025, + "2021": 447770.2564102564, + "2022": 447465.0256410256, + "2023": 447149.1282051282, + "2024": 446836.5128205128, + "2025": 446527.1794871795, + "2026": 446216.2051282051, + "2027": 445906.05128205125, + "2028": 445595.89743589744, + "2029": 445285.74358974356, + "2030": 444975.58974358975, + "2031": 444663.7948717949, + "2032": 444351.1794871795, + "2033": 444037.74358974356, + "2034": 443722.6666666666, + "2035": 443407.58974358975, + "2036": 443092.5128205128, + "2037": 442776.6153846154, + "2038": 442461.53846153844, + "2039": 442145.641025641, + "2040": 441830.56410256407, + "2041": 441516.3076923077, + "2042": 441202.05128205125, + "2043": 440886.9743589743, + "2044": 440572.71794871794, + "2045": 440257.641025641, + "2046": 439943.3846153846, + "2047": 439629.1282051282, + "2048": 439314.05128205125, + "2049": 438998.9743589743, + "2050": 438683.07692307694 + }, + "energy": { + "2015": 10886466.32863705, + "2016": 7879186.883506207, + "2017": 6514817.3015422635, + "2018": 13654428.288057713, + "2019": 12686122.276479758, + "2020": 9168128.74051228, + "2021": 10094847.816970862, + "2022": 12923769.566149533, + "2023": 11244453.687591994, + "2024": 10021460.128441947, + "2025": 9970087.800184999, + "2026": 9900774.664508196, + "2027": 9822287.27919302, + "2028": 9732610.053550486, + "2029": 9599562.142343162, + "2030": 9456049.877284952, + "2031": 9292090.722174022, + "2032": 9137756.091460234, + "2033": 9004473.974292569, + "2034": 8866999.807006493, + "2035": 8731732.853467865, + "2036": 8595083.53276265, + "2037": 8472339.106665773, + "2038": 8347956.815991031, + "2039": 8222662.9357871525, + "2040": 8104418.10298893, + "2041": 7985980.069987734, + "2042": 7872428.819263398, + "2043": 7766898.1369653875, + "2044": 7657449.039122159, + "2045": 7557055.116506489, + "2046": 7458069.583941888, + "2047": 7360635.961579137, + "2048": 7264632.80929065, + "2049": 7169835.383983173, + "2050": 7074666.541142632 + } + }, + "panel replacement": { + "stock": { + "2015": 11941.897435897436, + "2016": 12519.76923076923, + "2017": 13100.641025641025, + "2018": 13590.153846153846, + "2019": 13781.410256410256, + "2020": 13859.51282051282, + "2021": 13992.820512820512, + "2022": 13983.28205128205, + "2023": 13973.410256410256, + "2024": 13963.641025641025, + "2025": 13953.97435897436, + "2026": 13944.25641025641, + "2027": 13934.564102564102, + "2028": 13924.871794871795, + "2029": 13915.179487179486, + "2030": 13905.48717948718, + "2031": 13895.74358974359, + "2032": 13885.97435897436, + "2033": 13876.179487179486, + "2034": 13866.333333333332, + "2035": 13856.48717948718, + "2036": 13846.641025641025, + "2037": 13836.76923076923, + "2038": 13826.923076923076, + "2039": 13817.051282051281, + "2040": 13807.205128205127, + "2041": 13797.384615384615, + "2042": 13787.564102564102, + "2043": 13777.717948717947, + "2044": 13767.897435897436, + "2045": 13758.051282051281, + "2046": 13748.23076923077, + "2047": 13738.410256410256, + "2048": 13728.564102564102, + "2049": 13718.717948717947, + "2050": 13708.846153846154 + }, + "energy": { + "2015": 407025.4123571481, + "2016": 294588.6381756399, + "2017": 243577.31136469755, + "2018": 510514.53581665596, + "2019": 474311.3141510849, + "2020": 342779.857898814, + "2021": 377428.21879463224, + "2022": 483196.51924458274, + "2023": 420409.91638248, + "2024": 374684.38500286784, + "2025": 372763.6659686733, + "2026": 370172.1723858194, + "2027": 367237.67009569536, + "2028": 363884.7997845843, + "2029": 358910.37748007895, + "2030": 353544.7117901967, + "2031": 347414.5736256018, + "2032": 341644.2791323351, + "2033": 336661.10028785554, + "2034": 331521.18822282867, + "2035": 326463.79991331574, + "2036": 321354.7273796456, + "2037": 316765.5338674036, + "2038": 312115.1035419417, + "2039": 307430.5905221696, + "2040": 303009.6287173096, + "2041": 298581.44350405346, + "2042": 294335.9662982714, + "2043": 290390.36373247934, + "2044": 286298.25865109294, + "2045": 282544.7102987406, + "2046": 278843.8191194315, + "2047": 275200.9510736884, + "2048": 271611.56573337666, + "2049": 268067.260358117, + "2050": 264509.06834875693 + } + }, + "panel management": { + "stock": { + "2015": 71651.38461538462, + "2016": 75118.61538461539, + "2017": 78603.84615384616, + "2018": 81540.92307692308, + "2019": 82688.46153846155, + "2020": 83157.07692307692, + "2021": 83956.92307692308, + "2022": 83899.69230769231, + "2023": 83840.46153846155, + "2024": 83781.84615384616, + "2025": 83723.84615384616, + "2026": 83665.53846153847, + "2027": 83607.38461538462, + "2028": 83549.23076923078, + "2029": 83491.07692307692, + "2030": 83432.92307692308, + "2031": 83374.46153846155, + "2032": 83315.84615384616, + "2033": 83257.07692307692, + "2034": 83198.0, + "2035": 83138.92307692308, + "2036": 83079.84615384616, + "2037": 83020.61538461539, + "2038": 82961.53846153847, + "2039": 82902.3076923077, + "2040": 82843.23076923078, + "2041": 82784.3076923077, + "2042": 82725.38461538462, + "2043": 82666.3076923077, + "2044": 82607.38461538462, + "2045": 82548.3076923077, + "2046": 82489.38461538462, + "2047": 82430.46153846155, + "2048": 82371.38461538462, + "2049": 82312.3076923077, + "2050": 82253.07692307692 + }, + "energy": { + "2015": 2511795.2590058027, + "2016": 1817936.4783181534, + "2017": 1503140.3870930392, + "2018": 3150437.1761256317, + "2019": 2927023.4093691576, + "2020": 2115329.401588906, + "2021": 2329147.9642345062, + "2022": 2981854.9146058853, + "2023": 2594392.396025526, + "2024": 2312215.4865551856, + "2025": 2300362.5338463294, + "2026": 2284370.1631059865, + "2027": 2266261.0507112853, + "2028": 2245570.14666493, + "2029": 2214872.480176761, + "2030": 2181760.410924853, + "2031": 2143930.7042003763, + "2032": 2108321.629407432, + "2033": 2077569.9254195767, + "2034": 2045851.0047706792, + "2035": 2014641.3466188202, + "2036": 1983112.7398577048, + "2037": 1954792.3594668235, + "2038": 1926094.0804670283, + "2039": 1897185.4736906786, + "2040": 1869903.2682937605, + "2041": 1842576.4865082128, + "2042": 1816377.214438331, + "2043": 1792028.4993021337, + "2044": 1766775.7022267485, + "2045": 1743612.1731947707, + "2046": 1720773.5969386809, + "2047": 1698293.087347176, + "2048": 1676142.624975974, + "2049": 1654270.35565871, + "2050": 1632312.390508611 + } + } } }, "NGHP": { - "stock": { - "2015": 111371.0, - "2016": 111273.0, - "2017": 111176.0, - "2018": 111079.0, - "2019": 110981.0, - "2020": 110884.0, - "2021": 110787.0, - "2022": 110690.0, - "2023": 110593.0, - "2024": 110496.0, - "2025": 110399.0, - "2026": 110303.0, - "2027": 110206.0, - "2028": 110110.0, - "2029": 110013.0, - "2030": 109917.0, - "2031": 109821.0, - "2032": 109724.0, - "2033": 109628.0, - "2034": 109532.0, - "2035": 109436.0, - "2036": 109340.0, - "2037": 109245.0, - "2038": 109149.0, - "2039": 109053.0, - "2040": 108958.0, - "2041": 108862.0, - "2042": 108767.0, - "2043": 108672.0, - "2044": 108577.0, - "2045": 108482.0, - "2046": 108387.0, - "2047": 108292.0, - "2048": 108197.0, - "2049": 108102.0, - "2050": 108007.0 - }, - "energy": { - "2015": 3868249, - "2016": 2711338, - "2017": 2169792, - "2018": 4434054, - "2019": 4080790, - "2020": 2938718, - "2021": 3214899, - "2022": 4118891, - "2023": 3593758, - "2024": 3213138, - "2025": 3205806, - "2026": 3191344, - "2027": 3172778, - "2028": 3149707, - "2029": 3111754, - "2030": 3069909, - "2031": 3021091, - "2032": 2975156, - "2033": 2928489, - "2034": 2882143, - "2035": 2836618, - "2036": 2790812, - "2037": 2749129, - "2038": 2706549, - "2039": 2663429, - "2040": 2622186, - "2041": 2580460, - "2042": 2540039, - "2043": 2502115, - "2044": 2462834, - "2045": 2426377, - "2046": 2390312, - "2047": 2355193, - "2048": 2320933, - "2049": 2287437, - "2050": 2254195 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 93840.37962962962, + "2016": 93757.80555555555, + "2017": 93676.07407407407, + "2018": 93594.34259259258, + "2019": 93511.76851851851, + "2020": 93430.03703703704, + "2021": 93348.30555555555, + "2022": 93266.57407407407, + "2023": 93184.84259259258, + "2024": 93103.11111111111, + "2025": 93021.37962962962, + "2026": 92940.49074074073, + "2027": 92858.75925925926, + "2028": 92777.87037037036, + "2029": 92696.13888888889, + "2030": 92615.25, + "2031": 92534.36111111111, + "2032": 92452.62962962962, + "2033": 92371.74074074073, + "2034": 92290.85185185185, + "2035": 92209.96296296296, + "2036": 92129.07407407407, + "2037": 92049.02777777778, + "2038": 91968.13888888889, + "2039": 91887.25, + "2040": 91807.2037037037, + "2041": 91726.31481481482, + "2042": 91646.26851851851, + "2043": 91566.22222222222, + "2044": 91486.17592592593, + "2045": 91406.12962962962, + "2046": 91326.08333333333, + "2047": 91246.03703703704, + "2048": 91165.99074074073, + "2049": 91085.94444444444, + "2050": 91005.89814814815 + }, + "energy": { + "2015": 3038634.4764997647, + "2016": 2129843.534954425, + "2017": 1704441.6680605044, + "2018": 3483092.571099143, + "2019": 3205592.2939178618, + "2020": 2308457.865951865, + "2021": 2525406.9579969174, + "2022": 3235521.8595143673, + "2023": 2823012.934016616, + "2024": 2524023.635642768, + "2025": 2518264.112928047, + "2026": 2506903.7450202056, + "2027": 2492319.552614108, + "2028": 2474196.537263409, + "2029": 2444383.2304451056, + "2030": 2411512.631972998, + "2031": 2373164.516876538, + "2032": 2337081.091358166, + "2033": 2300422.656207064, + "2034": 2264016.3769194954, + "2035": 2228255.019638035, + "2036": 2192272.9277844476, + "2037": 2159529.585542534, + "2038": 2126081.620840841, + "2039": 2092209.4687051666, + "2040": 2059811.7606687192, + "2041": 2027034.6405385442, + "2042": 1995282.64004049, + "2043": 1965492.1136584561, + "2044": 1934635.6199654732, + "2045": 1905997.4694457543, + "2046": 1877667.2475818144, + "2047": 1850080.1392596264, + "2048": 1823167.8031703825, + "2049": 1796855.613746993, + "2050": 1770742.949524032 + } + }, + "panel replacement": { + "stock": { + "2015": 10312.12962962963, + "2016": 10303.055555555555, + "2017": 10294.074074074073, + "2018": 10285.092592592591, + "2019": 10276.018518518518, + "2020": 10267.037037037036, + "2021": 10258.055555555555, + "2022": 10249.074074074073, + "2023": 10240.092592592591, + "2024": 10231.111111111111, + "2025": 10222.12962962963, + "2026": 10213.24074074074, + "2027": 10204.25925925926, + "2028": 10195.37037037037, + "2029": 10186.388888888889, + "2030": 10177.5, + "2031": 10168.611111111111, + "2032": 10159.62962962963, + "2033": 10150.74074074074, + "2034": 10141.851851851852, + "2035": 10132.962962962962, + "2036": 10124.074074074073, + "2037": 10115.277777777777, + "2038": 10106.388888888889, + "2039": 10097.5, + "2040": 10088.703703703703, + "2041": 10079.814814814814, + "2042": 10071.018518518518, + "2043": 10062.22222222222, + "2044": 10053.425925925925, + "2045": 10044.62962962963, + "2046": 10035.833333333332, + "2047": 10027.037037037036, + "2048": 10018.24074074074, + "2049": 10009.444444444443, + "2050": 10000.648148148148 + }, + "energy": { + "2015": 579527.570759736, + "2016": 406203.20063381677, + "2017": 325070.66810174554, + "2018": 664294.5020440748, + "2019": 611369.7219286098, + "2020": 440268.4790167101, + "2021": 481644.9529768907, + "2022": 617077.8808329401, + "2023": 538404.2867039756, + "2024": 481381.1261001545, + "2025": 480282.6714379002, + "2026": 478116.02504871297, + "2027": 475334.5316963654, + "2028": 471878.11495974945, + "2029": 466192.12889911985, + "2030": 459923.05697576614, + "2031": 452609.3145177835, + "2032": 445727.49306243035, + "2033": 438736.0059206655, + "2034": 431792.6098790894, + "2035": 424972.2131934477, + "2036": 418109.7180680769, + "2037": 411864.9164195847, + "2038": 405485.72936028487, + "2039": 399025.64138477977, + "2040": 392846.7590013438, + "2041": 386595.5152428575, + "2042": 380539.7820318674, + "2043": 374858.1406500711, + "2044": 368973.1982621811, + "2045": 363511.3377027425, + "2046": 358108.2052158085, + "2047": 352846.7991487453, + "2048": 347714.08546505315, + "2049": 342695.83159614034, + "2050": 337715.6311211463 + } + }, + "panel management": { + "stock": { + "2015": 7218.49074074074, + "2016": 7212.138888888889, + "2017": 7205.851851851851, + "2018": 7199.564814814815, + "2019": 7193.212962962963, + "2020": 7186.925925925925, + "2021": 7180.638888888889, + "2022": 7174.351851851851, + "2023": 7168.064814814815, + "2024": 7161.777777777777, + "2025": 7155.49074074074, + "2026": 7149.268518518518, + "2027": 7142.981481481481, + "2028": 7136.759259259259, + "2029": 7130.472222222222, + "2030": 7124.25, + "2031": 7118.027777777777, + "2032": 7111.74074074074, + "2033": 7105.518518518518, + "2034": 7099.296296296296, + "2035": 7093.074074074074, + "2036": 7086.851851851851, + "2037": 7080.694444444444, + "2038": 7074.472222222222, + "2039": 7068.25, + "2040": 7062.092592592592, + "2041": 7055.8703703703695, + "2042": 7049.712962962963, + "2043": 7043.555555555555, + "2044": 7037.398148148148, + "2045": 7031.24074074074, + "2046": 7025.083333333333, + "2047": 7018.925925925925, + "2048": 7012.768518518518, + "2049": 7006.61111111111, + "2050": 7000.4537037037035 + }, + "energy": { + "2015": 250086.9527404993, + "2016": 175291.26441175837, + "2017": 140279.6638377502, + "2018": 286666.92685678246, + "2019": 263827.9841535284, + "2020": 189991.65503142498, + "2021": 207847.0890261921, + "2022": 266291.2596526925, + "2023": 232340.77927940816, + "2024": 207733.23825707767, + "2025": 207259.2156340528, + "2026": 206324.22993108147, + "2027": 205123.91568952668, + "2028": 203632.34777684163, + "2029": 201178.64065577465, + "2030": 198473.31105123623, + "2031": 195317.16860567863, + "2032": 192347.41557940375, + "2033": 189330.33787227038, + "2034": 186334.01320141513, + "2035": 183390.76716851725, + "2036": 180429.3541474756, + "2037": 177734.49803788125, + "2038": 174981.64979887428, + "2039": 172193.8899100537, + "2040": 169527.4803299371, + "2041": 166829.84421859836, + "2042": 164216.57792764247, + "2043": 161764.74569147293, + "2044": 159225.1817723458, + "2045": 156868.1928515032, + "2046": 154536.5472023772, + "2047": 152266.06159162836, + "2048": 150051.1113645645, + "2049": 147885.5546568666, + "2050": 145736.41935482173 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 89977.70056497175, + "2016": 89898.52542372882, + "2017": 89820.1581920904, + "2018": 89741.79096045198, + "2019": 89662.61581920904, + "2020": 89584.24858757062, + "2021": 89505.8813559322, + "2022": 89427.51412429378, + "2023": 89349.14689265536, + "2024": 89270.77966101695, + "2025": 89192.41242937853, + "2026": 89114.85310734464, + "2027": 89036.48587570622, + "2028": 88958.92655367231, + "2029": 88880.55932203389, + "2030": 88803.0, + "2031": 88725.44067796611, + "2032": 88647.07344632769, + "2033": 88569.51412429378, + "2034": 88491.95480225989, + "2035": 88414.39548022598, + "2036": 88336.83615819209, + "2037": 88260.08474576271, + "2038": 88182.52542372882, + "2039": 88104.96610169491, + "2040": 88028.21468926553, + "2041": 87950.65536723164, + "2042": 87873.90395480226, + "2043": 87797.15254237287, + "2044": 87720.40112994351, + "2045": 87643.64971751413, + "2046": 87566.89830508475, + "2047": 87490.14689265536, + "2048": 87413.39548022598, + "2049": 87336.64406779662, + "2050": 87259.89265536724 + }, + "energy": { + "2015": 2884752.9821859174, + "2016": 2021984.7226003294, + "2017": 1618125.9124537087, + "2018": 3306702.9810318304, + "2019": 3043255.7785640145, + "2020": 2191553.727359184, + "2021": 2397516.1572268293, + "2022": 3071669.661272771, + "2023": 2680050.872566502, + "2024": 2396202.888613141, + "2025": 2390735.0376900523, + "2026": 2379949.977672362, + "2027": 2366104.3529808633, + "2028": 2348899.117213463, + "2029": 2320595.6057453793, + "2030": 2289389.628948237, + "2031": 2252983.5260618012, + "2032": 2218727.4251136174, + "2033": 2183925.433975077, + "2034": 2149362.8291085367, + "2035": 2115412.4863270833, + "2036": 2081252.5873386757, + "2037": 2050167.422304973, + "2038": 2018413.3180625946, + "2039": 1986256.5079420835, + "2040": 1955499.4736238963, + "2041": 1924382.241270268, + "2042": 1894238.2147887936, + "2043": 1865956.3301178692, + "2044": 1836662.4604902302, + "2045": 1809474.5934548993, + "2046": 1782579.0610570274, + "2047": 1756389.009697514, + "2048": 1730839.5589848815, + "2049": 1705859.862514644, + "2050": 1681069.586957454 + } + }, + "panel replacement": { + "stock": { + "2015": 2516.858757062147, + "2016": 2514.64406779661, + "2017": 2512.45197740113, + "2018": 2510.2598870056495, + "2019": 2508.045197740113, + "2020": 2505.853107344633, + "2021": 2503.6610169491523, + "2022": 2501.468926553672, + "2023": 2499.276836158192, + "2024": 2497.084745762712, + "2025": 2494.892655367232, + "2026": 2492.723163841808, + "2027": 2490.531073446328, + "2028": 2488.361581920904, + "2029": 2486.169491525424, + "2030": 2484.0, + "2031": 2481.830508474576, + "2032": 2479.638418079096, + "2033": 2477.468926553672, + "2034": 2475.2994350282484, + "2035": 2473.129943502825, + "2036": 2470.960451977401, + "2037": 2468.813559322034, + "2038": 2466.64406779661, + "2039": 2464.4745762711864, + "2040": 2462.3276836158193, + "2041": 2460.1581920903955, + "2042": 2458.0112994350284, + "2043": 2455.864406779661, + "2044": 2453.7175141242938, + "2045": 2451.5706214689267, + "2046": 2449.423728813559, + "2047": 2447.276836158192, + "2048": 2445.129943502825, + "2049": 2442.9830508474574, + "2050": 2440.8361581920904 + }, + "energy": { + "2015": 159534.52775629103, + "2016": 111821.14373135922, + "2017": 89486.6752500623, + "2018": 182869.4871855181, + "2019": 168300.15480456268, + "2020": 121198.76159443511, + "2021": 132589.03285418602, + "2022": 169871.51824110528, + "2023": 148213.95556500962, + "2024": 132516.40559999974, + "2025": 132214.01887217816, + "2026": 131617.57631110944, + "2027": 130851.87636720116, + "2028": 129900.3809774614, + "2029": 128335.12136466644, + "2030": 126609.34768412985, + "2031": 124595.99317256491, + "2032": 122701.5394979216, + "2033": 120776.89664095898, + "2034": 118865.49248280033, + "2035": 116987.94804962006, + "2036": 115098.81459972977, + "2037": 113379.72213167368, + "2038": 111623.6355426607, + "2039": 109845.27824537935, + "2040": 108144.33228035676, + "2041": 106423.46640404967, + "2042": 104756.42140605781, + "2043": 103192.35781278096, + "2044": 101572.32875446675, + "2045": 100068.76725198563, + "2046": 98581.37263402525, + "2047": 97132.99299758684, + "2048": 95720.0402841161, + "2049": 94338.59649863985, + "2050": 92967.6281944602 + } + }, + "panel management": { + "stock": { + "2015": 18876.4406779661, + "2016": 18859.830508474577, + "2017": 18843.389830508473, + "2018": 18826.949152542373, + "2019": 18810.338983050846, + "2020": 18793.898305084746, + "2021": 18777.45762711864, + "2022": 18761.01694915254, + "2023": 18744.57627118644, + "2024": 18728.135593220337, + "2025": 18711.694915254237, + "2026": 18695.42372881356, + "2027": 18678.983050847455, + "2028": 18662.711864406778, + "2029": 18646.271186440677, + "2030": 18630.0, + "2031": 18613.728813559323, + "2032": 18597.28813559322, + "2033": 18581.01694915254, + "2034": 18564.745762711864, + "2035": 18548.474576271186, + "2036": 18532.20338983051, + "2037": 18516.101694915254, + "2038": 18499.830508474577, + "2039": 18483.559322033896, + "2040": 18467.45762711864, + "2041": 18451.186440677964, + "2042": 18435.08474576271, + "2043": 18418.983050847455, + "2044": 18402.881355932204, + "2045": 18386.77966101695, + "2046": 18370.677966101695, + "2047": 18354.57627118644, + "2048": 18338.474576271186, + "2049": 18322.372881355932, + "2050": 18306.271186440677 + }, + "energy": { + "2015": 823961.490057791, + "2016": 577532.1336683112, + "2017": 462179.4122962287, + "2018": 944481.5317826511, + "2019": 869234.0666314224, + "2020": 625965.5110463807, + "2021": 684793.8099189845, + "2022": 877349.820486123, + "2023": 765493.171868488, + "2024": 684418.7057868587, + "2025": 682856.9434377691, + "2026": 679776.4460165286, + "2027": 675821.7706519353, + "2028": 670907.5018090756, + "2029": 662823.2728899539, + "2030": 653910.023367633, + "2031": 643511.4807656338, + "2032": 633727.0353884606, + "2033": 623786.6693839643, + "2034": 613914.6784086629, + "2035": 604217.5656232964, + "2036": 594460.5980615942, + "2037": 585581.855563353, + "2038": 576512.0463947445, + "2039": 567327.2138125369, + "2040": 558542.1940957468, + "2041": 549654.2923256821, + "2042": 541044.3638051484, + "2043": 532966.3120693497, + "2044": 524599.2107553029, + "2045": 516833.639293115, + "2046": 509151.56630894716, + "2047": 501670.99730489915, + "2048": 494373.40073100233, + "2049": 487238.540986716, + "2050": 480157.78484808555 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 91381.33333333333, + "2016": 91300.92307692308, + "2017": 91221.33333333333, + "2018": 91141.7435897436, + "2019": 91061.33333333333, + "2020": 90981.7435897436, + "2021": 90902.15384615384, + "2022": 90822.5641025641, + "2023": 90742.97435897436, + "2024": 90663.38461538461, + "2025": 90583.79487179487, + "2026": 90505.02564102564, + "2027": 90425.43589743589, + "2028": 90346.66666666666, + "2029": 90267.07692307692, + "2030": 90188.30769230769, + "2031": 90109.53846153845, + "2032": 90029.94871794872, + "2033": 89951.17948717948, + "2034": 89872.41025641025, + "2035": 89793.64102564102, + "2036": 89714.8717948718, + "2037": 89636.92307692308, + "2038": 89558.15384615384, + "2039": 89479.38461538461, + "2040": 89401.43589743589, + "2041": 89322.66666666666, + "2042": 89244.71794871795, + "2043": 89166.76923076923, + "2044": 89088.82051282052, + "2045": 89010.8717948718, + "2046": 88932.92307692308, + "2047": 88854.97435897436, + "2048": 88777.02564102564, + "2049": 88699.07692307692, + "2050": 88621.1282051282 + }, + "energy": { + "2015": 3050393.8447120977, + "2016": 2138085.926250872, + "2017": 1711037.7747413756, + "2018": 3496571.970605061, + "2019": 3217997.7807950526, + "2020": 2317391.486056003, + "2021": 2535180.1605768083, + "2022": 3248043.172360429, + "2023": 2833937.857305685, + "2024": 2533791.4848321658, + "2025": 2528009.6730435686, + "2026": 2516605.3410622957, + "2027": 2501964.708538142, + "2028": 2483771.5579960356, + "2029": 2453842.875124701, + "2030": 2420845.069028977, + "2031": 2382348.5485849325, + "2032": 2346125.481957926, + "2033": 2309325.1804387686, + "2034": 2272778.01061412, + "2035": 2236878.258612499, + "2036": 2200756.9178066505, + "2037": 2167886.860416567, + "2038": 2134309.4537119204, + "2039": 2100306.2179884743, + "2040": 2067783.1323914868, + "2041": 2034879.1663943504, + "2042": 2003004.2871926476, + "2043": 1973098.4729167668, + "2044": 1942122.5660880865, + "2045": 1913373.5873132793, + "2046": 1884933.7288632307, + "2047": 1857239.8597683394, + "2048": 1830223.3742422431, + "2049": 1803809.3579205233, + "2050": 1777595.6389520909 + } + }, + "panel replacement": { + "stock": { + "2015": 2855.6666666666665, + "2016": 2853.153846153846, + "2017": 2850.6666666666665, + "2018": 2848.1794871794873, + "2019": 2845.6666666666665, + "2020": 2843.1794871794873, + "2021": 2840.6923076923076, + "2022": 2838.205128205128, + "2023": 2835.7179487179487, + "2024": 2833.230769230769, + "2025": 2830.74358974359, + "2026": 2828.2820512820513, + "2027": 2825.7948717948716, + "2028": 2823.333333333333, + "2029": 2820.846153846154, + "2030": 2818.3846153846152, + "2031": 2815.9230769230767, + "2032": 2813.4358974358975, + "2033": 2810.974358974359, + "2034": 2808.5128205128203, + "2035": 2806.0512820512818, + "2036": 2803.5897435897436, + "2037": 2801.153846153846, + "2038": 2798.6923076923076, + "2039": 2796.230769230769, + "2040": 2793.7948717948716, + "2041": 2791.333333333333, + "2042": 2788.897435897436, + "2043": 2786.4615384615386, + "2044": 2784.025641025641, + "2045": 2781.5897435897436, + "2046": 2779.153846153846, + "2047": 2776.7179487179487, + "2048": 2774.2820512820513, + "2049": 2771.846153846154, + "2050": 2769.4102564102564 + }, + "energy": { + "2015": 114048.74410254027, + "2016": 79939.19050647807, + "2017": 63972.62755415669, + "2018": 130730.54241928198, + "2019": 120315.1540777766, + "2020": 86643.10316412644, + "2021": 94785.8303243955, + "2022": 121438.49727493142, + "2023": 105955.84371855506, + "2024": 94733.91023384173, + "2025": 94517.73868134864, + "2026": 94091.35120287687, + "2027": 93543.96426294417, + "2028": 92863.75505842043, + "2029": 91744.77538960292, + "2030": 90511.04671883461, + "2031": 89071.7310001211, + "2032": 87717.41563408593, + "2033": 86341.51849276095, + "2034": 84975.08549059993, + "2035": 83632.85827739103, + "2036": 82282.34625700119, + "2037": 81053.39388076424, + "2038": 79797.9949848074, + "2039": 78526.67510707938, + "2040": 77310.69538265599, + "2041": 76080.47522453727, + "2042": 74888.73077236555, + "2043": 73770.60611923574, + "2044": 72612.47262858096, + "2045": 71537.59997592951, + "2046": 70474.28477671195, + "2047": 69438.86077889353, + "2048": 68428.76293541111, + "2049": 67441.19033280494, + "2050": 66461.10648829115 + } + }, + "panel management": { + "stock": { + "2015": 17134.0, + "2016": 17118.923076923078, + "2017": 17104.0, + "2018": 17089.076923076926, + "2019": 17074.0, + "2020": 17059.076923076926, + "2021": 17044.153846153848, + "2022": 17029.23076923077, + "2023": 17014.30769230769, + "2024": 16999.384615384617, + "2025": 16984.46153846154, + "2026": 16969.69230769231, + "2027": 16954.76923076923, + "2028": 16940.0, + "2029": 16925.076923076926, + "2030": 16910.30769230769, + "2031": 16895.53846153846, + "2032": 16880.615384615387, + "2033": 16865.846153846156, + "2034": 16851.076923076926, + "2035": 16836.30769230769, + "2036": 16821.53846153846, + "2037": 16806.923076923078, + "2038": 16792.153846153848, + "2039": 16777.384615384617, + "2040": 16762.76923076923, + "2041": 16748.0, + "2042": 16733.384615384617, + "2043": 16718.76923076923, + "2044": 16704.153846153848, + "2045": 16689.53846153846, + "2046": 16674.923076923078, + "2047": 16660.30769230769, + "2048": 16645.69230769231, + "2049": 16631.076923076926, + "2050": 16616.46153846154 + }, + "energy": { + "2015": 703806.4111853623, + "2016": 493312.8832426501, + "2017": 394781.5977044677, + "2018": 806751.4869756575, + "2019": 742477.0651271711, + "2020": 534683.410779871, + "2021": 584933.0090987964, + "2022": 749409.33036464, + "2023": 653864.2989757601, + "2024": 584612.6049339927, + "2025": 583278.588275083, + "2026": 580647.3077348275, + "2027": 577269.3271989139, + "2028": 573071.6869455441, + "2029": 566166.3494856965, + "2030": 558552.8842521886, + "2031": 549670.7204149468, + "2032": 541313.1024079882, + "2033": 532822.3010684706, + "2034": 524389.9038952802, + "2035": 516106.88311011, + "2036": 507772.73593634827, + "2037": 500188.7457026691, + "2038": 492441.55130327214, + "2039": 484596.1069044465, + "2040": 477092.1722258573, + "2041": 469500.3583811125, + "2042": 462145.982034987, + "2043": 455245.9209639976, + "2044": 448098.9612833327, + "2045": 441465.8127107913, + "2046": 434903.98636005743, + "2047": 428514.2794527671, + "2048": 422280.86282234587, + "2049": 416186.4517466718, + "2050": 410138.254559618 + } + } } } } @@ -711905,11 +727799,11 @@ }, "energy": { "2015": 2537387.0563990064, - "2016": 1598356.0789853858, + "2016": 1598356.0789853863, "2017": 1389892.328318047, - "2018": 1192642.3337699627, + "2018": 1192642.3337699624, "2019": 967258.3941182161, - "2020": 812920.8339606775, + "2020": 812920.8339606773, "2021": 704298.4323114249, "2022": 743274.072140386, "2023": 490150.5301049544, @@ -711983,11 +727877,11 @@ }, "energy": { "2015": 466152.51786363334, - "2016": 357451.32289648365, + "2016": 357451.3228964837, "2017": 337676.6188487356, - "2018": 325452.8917359691, + "2018": 325452.89173596905, "2019": 325196.75987311744, - "2020": 307783.75479883794, + "2020": 307783.7547988379, "2021": 302372.15694310336, "2022": 292497.399026253, "2023": 311616.8006354664, @@ -712061,9 +727955,9 @@ }, "energy": { "2015": 50879.42573736023, - "2016": 104598.5981181303, + "2016": 104598.59811813034, "2017": 145601.05283321723, - "2018": 210420.77449406838, + "2018": 210420.77449406835, "2019": 295703.8460086664, "2020": 389184.4112404846, "2021": 466061.4107454717, @@ -712139,7 +728033,7 @@ }, "energy": { "2015": 688478.1012715492, - "2016": 740877.8426958709, + "2016": 740877.8426958711, "2017": 785907.6117303844, "2018": 773138.3317113889, "2019": 751278.2197322097, @@ -712147,7 +728041,7 @@ "2021": 618472.1823027848, "2022": 458817.0271725855, "2023": 211638.38713580137, - "2024": 68640.86194842025, + "2024": 68640.86194842024, "2025": 2414.973301580462, "2026": 0.0, "2027": 0.0, @@ -712217,8 +728111,8 @@ }, "energy": { "2015": 54504.51954192789, - "2016": 50081.05374047194, - "2017": 45718.67183948066, + "2016": 50081.05374047195, + "2017": 45718.67183948065, "2018": 42913.310481640525, "2019": 39712.65882121405, "2020": 34906.61623227532, @@ -712295,15 +728189,15 @@ }, "energy": { "2015": 216378.87559410185, - "2016": 199789.08294171834, - "2017": 172556.6525493949, + "2016": 199789.0829417184, + "2017": 172556.65254939487, "2018": 181243.378668725, - "2019": 171276.6512263987, + "2019": 171276.65122639868, "2020": 138667.62004869443, "2021": 91579.02658649112, "2022": 47356.89538884337, "2023": 15703.116066014401, - "2024": 2414.234583091417, + "2024": 2414.2345830914164, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -712373,15 +728267,15 @@ }, "energy": { "2015": 36531.50359242117, - "2016": 38926.020621938675, - "2017": 44514.063880739996, + "2016": 38926.02062193869, + "2017": 44514.06388073999, "2018": 57310.979138245486, - "2019": 72772.47022017748, + "2019": 72772.47022017746, "2020": 82116.32747146128, "2021": 135039.59821706655, "2022": 201853.62272980015, "2023": 306817.59921952966, - "2024": 387384.8357297467, + "2024": 387384.8357297466, "2025": 435689.49819385045, "2026": 454045.0516035182, "2027": 471537.1941353631, @@ -715484,237 +731378,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 258082.0, - "2016": 257337.0, - "2017": 256595.0, - "2018": 255854.0, - "2019": 255116.0, - "2020": 254380.0, - "2021": 253646.0, - "2022": 258586.0, - "2023": 262672.0, - "2024": 266338.0, - "2025": 269975.0, - "2026": 273628.0, - "2027": 277316.0, - "2028": 281018.0, - "2029": 284666.0, - "2030": 288208.0, - "2031": 291693.0, - "2032": 295172.0, - "2033": 298574.0, - "2034": 301867.0, - "2035": 305120.0, - "2036": 308406.0, - "2037": 311722.0, - "2038": 315084.0, - "2039": 318471.0, - "2040": 321906.0, - "2041": 325319.0, - "2042": 328694.0, - "2043": 332043.0, - "2044": 335360.0, - "2045": 338654.0, - "2046": 341924.0, - "2047": 345236.0, - "2048": 348546.0, - "2049": 351872.0, - "2050": 355218.0 - }, - "energy": { - "2015": 2932844, - "2016": 2060110, - "2017": 1652003, - "2018": 3381335, - "2019": 3114547, - "2020": 2244669, - "2021": 2456676, - "2022": 3199465, - "2023": 2822988, - "2024": 2551479, - "2025": 2572837, - "2026": 2587800, - "2027": 2599424, - "2028": 2607134, - "2029": 2601859, - "2030": 2592025, - "2031": 2575454, - "2032": 2560919, - "2033": 2559827, - "2034": 2551619, - "2035": 2543721, - "2036": 2535675, - "2037": 2531472, - "2038": 2526709, - "2039": 2521362, - "2040": 2518015, - "2041": 2513839, - "2042": 2509884, - "2043": 2507228, - "2044": 2501893, - "2045": 2498236, - "2046": 2493782, - "2047": 2489507, - "2048": 2484993, - "2049": 2480311, - "2050": 2474977 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 217457.98148148146, + "2016": 216830.25, + "2017": 216205.0462962963, + "2018": 215580.68518518517, + "2019": 214958.85185185185, + "2020": 214338.7037037037, + "2021": 213720.24074074073, + "2022": 217882.64814814815, + "2023": 221325.48148148146, + "2024": 224414.42592592593, + "2025": 227478.93518518517, + "2026": 230556.92592592593, + "2027": 233664.4074074074, + "2028": 236783.68518518517, + "2029": 239857.46296296295, + "2030": 242841.92592592593, + "2031": 245778.3611111111, + "2032": 248709.74074074073, + "2033": 251576.24074074073, + "2034": 254350.89814814815, + "2035": 257091.85185185185, + "2036": 259860.6111111111, + "2037": 262654.64814814815, + "2038": 265487.44444444444, + "2039": 268341.30555555556, + "2040": 271235.6111111111, + "2041": 274111.3796296296, + "2042": 276955.1296296296, + "2043": 279776.9722222222, + "2044": 282571.85185185185, + "2045": 285347.35185185185, + "2046": 288102.6296296296, + "2047": 290893.2962962963, + "2048": 293682.27777777775, + "2049": 296484.74074074073, + "2050": 299304.05555555556 + }, + "energy": { + "2015": 2303843.649308893, + "2016": 1618282.915960666, + "2017": 1297701.6916648957, + "2018": 2656147.809408167, + "2019": 2446577.2221175297, + "2020": 1763259.9689756918, + "2021": 1929798.3121535187, + "2022": 2513283.05270791, + "2023": 2217548.2145914384, + "2024": 2004269.1293826078, + "2025": 2021046.5279288446, + "2026": 2032800.4475115463, + "2027": 2041931.4747941315, + "2028": 2047987.9287126393, + "2029": 2043844.2459084722, + "2030": 2036119.3214163056, + "2031": 2023102.2659190826, + "2032": 2011684.5541544252, + "2033": 2010826.7528990412, + "2034": 2004379.1039025288, + "2035": 1998174.969914413, + "2036": 1991854.577148095, + "2037": 1988552.9849536088, + "2038": 1984811.4946794386, + "2039": 1980611.253550741, + "2040": 1977982.0769923434, + "2041": 1974701.6941695563, + "2042": 1971594.9139817876, + "2043": 1969508.5402324288, + "2044": 1965317.7254911526, + "2045": 1962445.0339243587, + "2046": 1958946.2731263, + "2047": 1955588.122607283, + "2048": 1952042.2298721152, + "2049": 1948364.3677130423, + "2050": 1944174.3385040513 + } + }, + "panel replacement": { + "stock": { + "2015": 23896.48148148148, + "2016": 23827.5, + "2017": 23758.796296296296, + "2018": 23690.185185185182, + "2019": 23621.85185185185, + "2020": 23553.7037037037, + "2021": 23485.74074074074, + "2022": 23943.148148148146, + "2023": 24321.48148148148, + "2024": 24660.925925925923, + "2025": 24997.685185185182, + "2026": 25335.925925925923, + "2027": 25677.407407407405, + "2028": 26020.185185185182, + "2029": 26357.96296296296, + "2030": 26685.925925925923, + "2031": 27008.61111111111, + "2032": 27330.74074074074, + "2033": 27645.74074074074, + "2034": 27950.648148148146, + "2035": 28251.85185185185, + "2036": 28556.11111111111, + "2037": 28863.148148148146, + "2038": 29174.44444444444, + "2039": 29488.055555555555, + "2040": 29806.11111111111, + "2041": 30122.129629629628, + "2042": 30434.629629629628, + "2043": 30744.72222222222, + "2044": 31051.85185185185, + "2045": 31356.85185185185, + "2046": 31659.629629629628, + "2047": 31966.296296296296, + "2048": 32272.777777777777, + "2049": 32580.740740740737, + "2050": 32890.555555555555 + }, + "energy": { + "2015": 439388.45682821015, + "2016": 308638.493488356, + "2017": 247497.3264331733, + "2018": 506579.81388345786, + "2019": 466610.5664157151, + "2020": 336288.4790326801, + "2021": 368050.6281844176, + "2022": 479332.6849385339, + "2023": 422930.21414182114, + "2024": 382253.68292332796, + "2025": 385453.4639757593, + "2026": 387695.1684372037, + "2027": 389436.63556677866, + "2028": 390591.7208703766, + "2029": 389801.43877226, + "2030": 388328.14319825446, + "2031": 385845.533786332, + "2032": 383667.95079180587, + "2033": 383504.35116125736, + "2034": 382274.6572349367, + "2035": 381091.4064271784, + "2036": 379885.9827757193, + "2037": 379256.3039779214, + "2038": 378542.72793368826, + "2039": 377741.6590467443, + "2040": 377240.2231827829, + "2041": 376614.58943079517, + "2042": 376022.065127847, + "2043": 375624.15247332613, + "2044": 374824.88138452003, + "2045": 374277.0024019963, + "2046": 373609.719659814, + "2047": 372969.2540731887, + "2048": 372292.9823403169, + "2049": 371591.5414335146, + "2050": 370792.42016122 + } + }, + "panel management": { + "stock": { + "2015": 16727.537037037036, + "2016": 16679.25, + "2017": 16631.157407407405, + "2018": 16583.129629629628, + "2019": 16535.296296296296, + "2020": 16487.59259259259, + "2021": 16440.01851851852, + "2022": 16760.203703703704, + "2023": 17025.037037037036, + "2024": 17262.648148148146, + "2025": 17498.379629629628, + "2026": 17735.148148148146, + "2027": 17974.185185185182, + "2028": 18214.129629629628, + "2029": 18450.574074074073, + "2030": 18680.148148148146, + "2031": 18906.027777777777, + "2032": 19131.51851851852, + "2033": 19352.01851851852, + "2034": 19565.453703703704, + "2035": 19776.296296296296, + "2036": 19989.277777777777, + "2037": 20204.203703703704, + "2038": 20422.11111111111, + "2039": 20641.638888888887, + "2040": 20864.277777777777, + "2041": 21085.49074074074, + "2042": 21304.24074074074, + "2043": 21521.305555555555, + "2044": 21736.296296296296, + "2045": 21949.796296296296, + "2046": 22161.74074074074, + "2047": 22376.407407407405, + "2048": 22590.94444444444, + "2049": 22806.51851851852, + "2050": 23023.388888888887 + }, + "energy": { + "2015": 189611.89386289686, + "2016": 133188.59055097797, + "2017": 106803.9819019311, + "2018": 218607.37670837535, + "2019": 201359.21146675508, + "2020": 145120.55199162822, + "2021": 158827.05966206387, + "2022": 206849.26235355626, + "2023": 182509.57126674024, + "2024": 164956.18769406428, + "2025": 166337.00809539613, + "2026": 167304.3840512501, + "2027": 168055.88963908984, + "2028": 168554.35041698426, + "2029": 168213.31531926792, + "2030": 167577.53538543996, + "2031": 166506.20029458546, + "2032": 165566.49505376897, + "2033": 165495.89593970144, + "2034": 164965.23886253446, + "2035": 164454.62365840864, + "2036": 163934.44007618577, + "2037": 163662.7110684698, + "2038": 163354.77738687303, + "2039": 163009.08740251488, + "2040": 162792.69982487382, + "2041": 162522.71639964852, + "2042": 162267.02089036547, + "2043": 162095.30729424517, + "2044": 161750.39312432733, + "2045": 161513.9636736451, + "2046": 161226.00721388613, + "2047": 160949.62331952836, + "2048": 160657.78778756785, + "2049": 160355.09085344314, + "2050": 160010.24133472863 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 208506.92655367233, + "2016": 207905.0338983051, + "2017": 207305.56497175142, + "2018": 206706.90395480226, + "2019": 206110.66666666666, + "2020": 205516.0451977401, + "2021": 204923.03954802259, + "2022": 208914.1129943503, + "2023": 212215.23163841807, + "2024": 215177.02824858757, + "2025": 218115.395480226, + "2026": 221066.68926553673, + "2027": 224046.25988700564, + "2028": 227037.14124293785, + "2029": 229984.395480226, + "2030": 232846.01129943502, + "2031": 235661.57627118644, + "2032": 238472.29378531073, + "2033": 241220.80225988702, + "2034": 243881.24858757062, + "2035": 246509.37853107345, + "2036": 249164.16949152542, + "2037": 251843.19774011298, + "2038": 254559.38983050847, + "2039": 257295.77966101695, + "2040": 260070.94915254237, + "2041": 262828.34463276836, + "2042": 265555.0395480226, + "2043": 268260.72881355934, + "2044": 270940.5649717514, + "2045": 273601.81920903956, + "2046": 276243.6836158192, + "2047": 278919.4802259887, + "2048": 281593.66101694916, + "2049": 284280.7683615819, + "2050": 286984.0338983051 + }, + "energy": { + "2015": 2187173.182307053, + "2016": 1536330.3825919766, + "2017": 1231983.9236900422, + "2018": 2521636.0748802936, + "2019": 2322678.490037276, + "2020": 1673965.5569665453, + "2021": 1832070.1219762666, + "2022": 2386006.2266284996, + "2023": 2105247.891662367, + "2024": 1902769.6133921945, + "2025": 1918697.3766239635, + "2026": 1929856.0582063661, + "2027": 1938524.6751089827, + "2028": 1944274.4201467643, + "2029": 1940340.58031871, + "2030": 1933006.8588269404, + "2031": 1920649.008629654, + "2032": 1909809.5087432526, + "2033": 1908995.1479674734, + "2034": 1902874.0186198584, + "2035": 1896984.0722763566, + "2036": 1890983.7546921817, + "2037": 1887849.360607383, + "2038": 1884297.3456119287, + "2039": 1880309.8116667902, + "2040": 1877813.7809739946, + "2041": 1874699.5221831028, + "2042": 1871750.0745015948, + "2043": 1869769.3581824836, + "2044": 1865790.773256859, + "2045": 1863063.5595599504, + "2046": 1859741.9818169829, + "2047": 1856553.8936151, + "2048": 1853187.5707745624, + "2049": 1849695.9616608277, + "2050": 1845718.1224868295 + } + }, + "panel replacement": { + "stock": { + "2015": 5832.3615819209035, + "2016": 5815.525423728814, + "2017": 5798.757062146893, + "2018": 5782.011299435028, + "2019": 5765.333333333333, + "2020": 5748.700564971751, + "2021": 5732.112994350283, + "2022": 5843.751412429378, + "2023": 5936.090395480226, + "2024": 6018.937853107344, + "2025": 6101.129943502825, + "2026": 6183.683615819209, + "2027": 6267.0282485875705, + "2028": 6350.689265536723, + "2029": 6433.129943502825, + "2030": 6513.175141242938, + "2031": 6591.932203389831, + "2032": 6670.553672316384, + "2033": 6747.4350282485875, + "2034": 6821.853107344633, + "2035": 6895.367231638418, + "2036": 6969.627118644068, + "2037": 7044.5649717514125, + "2038": 7120.542372881356, + "2039": 7197.0847457627115, + "2040": 7274.71186440678, + "2041": 7351.8418079096045, + "2042": 7428.112994350283, + "2043": 7503.796610169492, + "2044": 7578.757062146893, + "2045": 7653.197740112994, + "2046": 7727.09604519774, + "2047": 7801.943502824859, + "2048": 7876.745762711865, + "2049": 7951.909604519774, + "2050": 8027.525423728814 + }, + "energy": { + "2015": 120956.50577893811, + "2016": 84963.16446433844, + "2017": 68131.9942064164, + "2018": 139453.1950789151, + "2019": 128450.31041687672, + "2020": 92574.75640378529, + "2021": 101318.36019610269, + "2022": 131952.50301823427, + "2023": 116425.81887610556, + "2024": 105228.23048492837, + "2025": 106109.07823899458, + "2026": 106726.18306829005, + "2027": 107205.58068479279, + "2028": 107523.55690840224, + "2029": 107306.00508226219, + "2030": 106900.43073946383, + "2031": 106217.00868999145, + "2032": 105617.55545910128, + "2033": 105572.51913793635, + "2034": 105234.0043722572, + "2035": 104908.27464280618, + "2036": 104576.44108960753, + "2037": 104403.10074358541, + "2038": 104206.66484824796, + "2039": 103986.14359433879, + "2040": 103848.10644512728, + "2041": 103675.87963451858, + "2042": 103512.76731747898, + "2043": 103403.2284264405, + "2044": 103183.20207715951, + "2045": 103032.37989171986, + "2046": 102848.6877905582, + "2047": 102672.37801676696, + "2048": 102486.21139246436, + "2049": 102293.11610336717, + "2050": 102073.13099613853 + } + }, + "panel management": { + "stock": { + "2015": 43742.711864406774, + "2016": 43616.4406779661, + "2017": 43490.67796610169, + "2018": 43365.08474576271, + "2019": 43240.0, + "2020": 43115.254237288136, + "2021": 42990.84745762712, + "2022": 43828.13559322034, + "2023": 44520.67796610169, + "2024": 45142.03389830508, + "2025": 45758.47457627118, + "2026": 46377.627118644064, + "2027": 47002.711864406774, + "2028": 47630.16949152542, + "2029": 48248.47457627118, + "2030": 48848.81355932203, + "2031": 49439.49152542373, + "2032": 50029.15254237288, + "2033": 50605.7627118644, + "2034": 51163.898305084746, + "2035": 51715.254237288136, + "2036": 52272.20338983051, + "2037": 52834.23728813559, + "2038": 53404.067796610165, + "2039": 53978.13559322034, + "2040": 54560.338983050846, + "2041": 55138.81355932203, + "2042": 55710.84745762712, + "2043": 56278.47457627118, + "2044": 56840.67796610169, + "2045": 57398.983050847455, + "2046": 57953.22033898305, + "2047": 58514.57627118644, + "2048": 59075.59322033898, + "2049": 59639.3220338983, + "2050": 60206.4406779661 + }, + "energy": { + "2015": 624714.3119140086, + "2016": 438816.4529436848, + "2017": 351887.0821035411, + "2018": 720245.7300407912, + "2019": 663418.1995458469, + "2020": 478128.6866296693, + "2021": 523287.51782763045, + "2022": 681506.2703532658, + "2023": 601314.2894615273, + "2024": 543481.1561228769, + "2025": 548030.5451370418, + "2026": 551217.7587253435, + "2027": 553693.7442062243, + "2028": 555336.0229448334, + "2029": 554212.4145990276, + "2030": 552117.7104335956, + "2031": 548587.9826803544, + "2032": 545491.935797646, + "2033": 545259.33289459, + "2034": 543510.9770078841, + "2035": 541828.6530808369, + "2036": 540114.8042182106, + "2037": 539219.5386490312, + "2038": 538204.989539823, + "2039": 537066.0447388707, + "2040": 536353.112580878, + "2041": 535463.5981823785, + "2042": 534621.158180926, + "2043": 534055.4133910757, + "2044": 532919.0246659812, + "2045": 532140.0605483296, + "2046": 531191.3303924587, + "2047": 530280.7283681327, + "2048": 529319.2178329731, + "2049": 528321.9222358047, + "2050": 527185.7465170317 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 211759.58974358975, + "2016": 211148.3076923077, + "2017": 210539.48717948716, + "2018": 209931.48717948716, + "2019": 209325.94871794872, + "2020": 208722.05128205128, + "2021": 208119.79487179487, + "2022": 212173.1282051282, + "2023": 215525.7435897436, + "2024": 218533.7435897436, + "2025": 221517.94871794872, + "2026": 224515.28205128203, + "2027": 227541.3333333333, + "2028": 230578.87179487178, + "2029": 233572.10256410256, + "2030": 236478.35897435897, + "2031": 239337.84615384616, + "2032": 242192.41025641025, + "2033": 244983.79487179487, + "2034": 247685.7435897436, + "2035": 250354.87179487178, + "2036": 253051.0769230769, + "2037": 255771.89743589744, + "2038": 258530.46153846153, + "2039": 261309.53846153844, + "2040": 264128.0, + "2041": 266928.41025641025, + "2042": 269697.641025641, + "2043": 272445.53846153844, + "2044": 275167.1794871795, + "2045": 277869.9487179487, + "2046": 280553.0256410256, + "2047": 283270.56410256407, + "2048": 285986.4615384615, + "2049": 288715.4871794872, + "2050": 291460.92307692306 + }, + "energy": { + "2015": 2312759.412618166, + "2016": 1624545.5924450157, + "2017": 1302723.7343423134, + "2018": 2666426.9727490605, + "2019": 2456045.3574386057, + "2020": 1770083.699631554, + "2021": 1937266.538129251, + "2022": 2523009.336361695, + "2023": 2226130.0187490815, + "2024": 2012025.5538131536, + "2025": 2028867.8800789553, + "2026": 2040667.2867610038, + "2027": 2049833.6506768048, + "2028": 2055913.542778562, + "2029": 2051753.8241226906, + "2030": 2043999.0045469862, + "2031": 2030931.573675622, + "2032": 2019469.6759195854, + "2033": 2018608.5550149006, + "2034": 2012135.953929139, + "2035": 2005907.8102430587, + "2036": 1999562.957862937, + "2037": 1996248.5886666095, + "2038": 1992492.619006341, + "2039": 1988276.1231479628, + "2040": 1985636.7718036592, + "2041": 1982343.6940582716, + "2042": 1979224.8907816892, + "2043": 1977130.4428669983, + "2044": 1972923.4098757044, + "2045": 1970039.6011317193, + "2046": 1966527.3002988754, + "2047": 1963156.153900041, + "2048": 1959596.538731775, + "2049": 1955904.4434243266, + "2050": 1951698.1990052897 + } + }, + "panel replacement": { + "stock": { + "2015": 6617.48717948718, + "2016": 6598.384615384615, + "2017": 6579.358974358974, + "2018": 6560.358974358974, + "2019": 6541.4358974358975, + "2020": 6522.5641025641025, + "2021": 6503.74358974359, + "2022": 6630.410256410256, + "2023": 6735.179487179487, + "2024": 6829.179487179487, + "2025": 6922.4358974358975, + "2026": 7016.1025641025635, + "2027": 7110.666666666666, + "2028": 7205.589743589743, + "2029": 7299.128205128205, + "2030": 7389.948717948718, + "2031": 7479.307692307692, + "2032": 7568.51282051282, + "2033": 7655.74358974359, + "2034": 7740.179487179487, + "2035": 7823.589743589743, + "2036": 7907.846153846153, + "2037": 7992.871794871795, + "2038": 8079.076923076923, + "2039": 8165.923076923076, + "2040": 8254.0, + "2041": 8341.51282051282, + "2042": 8428.051282051281, + "2043": 8513.923076923076, + "2044": 8598.97435897436, + "2045": 8683.435897435897, + "2046": 8767.28205128205, + "2047": 8852.205128205127, + "2048": 8937.076923076922, + "2049": 9022.358974358975, + "2050": 9108.153846153846 + }, + "energy": { + "2015": 86469.91826241552, + "2016": 60738.840290034124, + "2017": 48706.49934986833, + "2018": 99692.91277266871, + "2019": 91827.12224531939, + "2020": 66180.24857652777, + "2021": 72430.91446979038, + "2022": 94330.78507873561, + "2023": 83231.0009041667, + "2024": 75226.01971951788, + "2025": 75855.72403186749, + "2026": 76296.88264342696, + "2027": 76639.59651770133, + "2028": 76866.91275743423, + "2029": 76711.3883521695, + "2030": 76421.44958413663, + "2031": 75932.88182685855, + "2032": 75504.3420675177, + "2033": 75472.14630438044, + "2034": 75230.14738145856, + "2035": 74997.28828140532, + "2036": 74760.06565301478, + "2037": 74636.1473448958, + "2038": 74495.7183890141, + "2039": 74338.07118617988, + "2040": 74239.39058249816, + "2041": 74116.26832346772, + "2042": 73999.66187364365, + "2043": 73921.35422996912, + "2044": 73764.06082672981, + "2045": 73656.24040017945, + "2046": 73524.92178386683, + "2047": 73398.88067817835, + "2048": 73265.79306389113, + "2049": 73127.75225527512, + "2050": 72970.4883353354 + } + }, + "panel management": { + "stock": { + "2015": 39704.92307692308, + "2016": 39590.307692307695, + "2017": 39476.15384615385, + "2018": 39362.15384615385, + "2019": 39248.61538461539, + "2020": 39135.38461538462, + "2021": 39022.46153846154, + "2022": 39782.46153846154, + "2023": 40411.07692307692, + "2024": 40975.07692307692, + "2025": 41534.61538461539, + "2026": 42096.61538461539, + "2027": 42664.0, + "2028": 43233.53846153846, + "2029": 43794.769230769234, + "2030": 44339.69230769231, + "2031": 44875.846153846156, + "2032": 45411.07692307693, + "2033": 45934.46153846154, + "2034": 46441.07692307693, + "2035": 46941.53846153846, + "2036": 47447.07692307693, + "2037": 47957.23076923077, + "2038": 48474.46153846154, + "2039": 48995.53846153846, + "2040": 49524.0, + "2041": 50049.07692307693, + "2042": 50568.307692307695, + "2043": 51083.53846153846, + "2044": 51593.846153846156, + "2045": 52100.61538461539, + "2046": 52603.69230769231, + "2047": 53113.23076923077, + "2048": 53622.46153846154, + "2049": 54134.15384615385, + "2050": 54648.92307692308 + }, + "energy": { + "2015": 533614.6691194188, + "2016": 374825.5672649503, + "2017": 300572.76630781835, + "2018": 615215.1144782709, + "2019": 566674.520316075, + "2020": 408405.05179191823, + "2021": 446978.5474009587, + "2022": 582124.8785595692, + "2023": 513626.9803467521, + "2024": 464227.4264673285, + "2025": 468113.3958891772, + "2026": 470835.83059556934, + "2027": 472950.75280549395, + "2028": 474353.5444640038, + "2029": 473393.7875251401, + "2030": 471604.54586887726, + "2031": 468589.5444975197, + "2032": 465944.98201289703, + "2033": 465746.29868071893, + "2034": 464252.8986894026, + "2035": 462815.90147553605, + "2036": 461351.97648404835, + "2037": 460587.26398849493, + "2038": 459720.66260464507, + "2039": 458747.80566585745, + "2040": 458138.83761384286, + "2041": 457379.0376182609, + "2042": 456659.4473446673, + "2043": 456176.20290303277, + "2044": 455205.5292975658, + "2045": 454540.1584681014, + "2046": 453729.777917258, + "2047": 452951.9654217807, + "2048": 452130.66820433404, + "2049": 451278.8043203985, + "2050": 450308.31265937496 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 1.0, - "2024": 1.0, - "2025": 1.0, - "2026": 1.0, - "2027": 2.0, - "2028": 2.0, - "2029": 2.0, - "2030": 3.0, - "2031": 3.0, - "2032": 3.0, - "2033": 3.0, - "2034": 3.0, - "2035": 4.0, - "2036": 4.0, - "2037": 4.0, - "2038": 4.0, - "2039": 5.0, - "2040": 5.0, - "2041": 5.0, - "2042": 5.0, - "2043": 6.0, - "2044": 6.0, - "2045": 6.0, - "2046": 6.0, - "2047": 7.0, - "2048": 7.0, - "2049": 7.0, - "2050": 7.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.8425925925925926, + "2024": 0.8425925925925926, + "2025": 0.8425925925925926, + "2026": 0.8425925925925926, + "2027": 1.6851851851851851, + "2028": 1.6851851851851851, + "2029": 1.6851851851851851, + "2030": 2.5277777777777777, + "2031": 2.5277777777777777, + "2032": 2.5277777777777777, + "2033": 2.5277777777777777, + "2034": 2.5277777777777777, + "2035": 3.3703703703703702, + "2036": 3.3703703703703702, + "2037": 3.3703703703703702, + "2038": 3.3703703703703702, + "2039": 4.212962962962963, + "2040": 4.212962962962963, + "2041": 4.212962962962963, + "2042": 4.212962962962963, + "2043": 5.055555555555555, + "2044": 5.055555555555555, + "2045": 5.055555555555555, + "2046": 5.055555555555555, + "2047": 5.898148148148148, + "2048": 5.898148148148148, + "2049": 5.898148148148148, + "2050": 5.898148148148148 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.09259259259259259, + "2024": 0.09259259259259259, + "2025": 0.09259259259259259, + "2026": 0.09259259259259259, + "2027": 0.18518518518518517, + "2028": 0.18518518518518517, + "2029": 0.18518518518518517, + "2030": 0.2777777777777778, + "2031": 0.2777777777777778, + "2032": 0.2777777777777778, + "2033": 0.2777777777777778, + "2034": 0.2777777777777778, + "2035": 0.37037037037037035, + "2036": 0.37037037037037035, + "2037": 0.37037037037037035, + "2038": 0.37037037037037035, + "2039": 0.4629629629629629, + "2040": 0.4629629629629629, + "2041": 0.4629629629629629, + "2042": 0.4629629629629629, + "2043": 0.5555555555555556, + "2044": 0.5555555555555556, + "2045": 0.5555555555555556, + "2046": 0.5555555555555556, + "2047": 0.6481481481481481, + "2048": 0.6481481481481481, + "2049": 0.6481481481481481, + "2050": 0.6481481481481481 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.06481481481481481, + "2024": 0.06481481481481481, + "2025": 0.06481481481481481, + "2026": 0.06481481481481481, + "2027": 0.12962962962962962, + "2028": 0.12962962962962962, + "2029": 0.12962962962962962, + "2030": 0.19444444444444442, + "2031": 0.19444444444444442, + "2032": 0.19444444444444442, + "2033": 0.19444444444444442, + "2034": 0.19444444444444442, + "2035": 0.25925925925925924, + "2036": 0.25925925925925924, + "2037": 0.25925925925925924, + "2038": 0.25925925925925924, + "2039": 0.32407407407407407, + "2040": 0.32407407407407407, + "2041": 0.32407407407407407, + "2042": 0.32407407407407407, + "2043": 0.38888888888888884, + "2044": 0.38888888888888884, + "2045": 0.38888888888888884, + "2046": 0.38888888888888884, + "2047": 0.45370370370370366, + "2048": 0.45370370370370366, + "2049": 0.45370370370370366, + "2050": 0.45370370370370366 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.807909604519774, + "2024": 0.807909604519774, + "2025": 0.807909604519774, + "2026": 0.807909604519774, + "2027": 1.615819209039548, + "2028": 1.615819209039548, + "2029": 1.615819209039548, + "2030": 2.423728813559322, + "2031": 2.423728813559322, + "2032": 2.423728813559322, + "2033": 2.423728813559322, + "2034": 2.423728813559322, + "2035": 3.231638418079096, + "2036": 3.231638418079096, + "2037": 3.231638418079096, + "2038": 3.231638418079096, + "2039": 4.03954802259887, + "2040": 4.03954802259887, + "2041": 4.03954802259887, + "2042": 4.03954802259887, + "2043": 4.847457627118644, + "2044": 4.847457627118644, + "2045": 4.847457627118644, + "2046": 4.847457627118644, + "2047": 5.655367231638418, + "2048": 5.655367231638418, + "2049": 5.655367231638418, + "2050": 5.655367231638418 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.022598870056497175, + "2024": 0.022598870056497175, + "2025": 0.022598870056497175, + "2026": 0.022598870056497175, + "2027": 0.04519774011299435, + "2028": 0.04519774011299435, + "2029": 0.04519774011299435, + "2030": 0.06779661016949153, + "2031": 0.06779661016949153, + "2032": 0.06779661016949153, + "2033": 0.06779661016949153, + "2034": 0.06779661016949153, + "2035": 0.0903954802259887, + "2036": 0.0903954802259887, + "2037": 0.0903954802259887, + "2038": 0.0903954802259887, + "2039": 0.11299435028248588, + "2040": 0.11299435028248588, + "2041": 0.11299435028248588, + "2042": 0.11299435028248588, + "2043": 0.13559322033898305, + "2044": 0.13559322033898305, + "2045": 0.13559322033898305, + "2046": 0.13559322033898305, + "2047": 0.1581920903954802, + "2048": 0.1581920903954802, + "2049": 0.1581920903954802, + "2050": 0.1581920903954802 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.1694915254237288, + "2024": 0.1694915254237288, + "2025": 0.1694915254237288, + "2026": 0.1694915254237288, + "2027": 0.3389830508474576, + "2028": 0.3389830508474576, + "2029": 0.3389830508474576, + "2030": 0.5084745762711864, + "2031": 0.5084745762711864, + "2032": 0.5084745762711864, + "2033": 0.5084745762711864, + "2034": 0.5084745762711864, + "2035": 0.6779661016949152, + "2036": 0.6779661016949152, + "2037": 0.6779661016949152, + "2038": 0.6779661016949152, + "2039": 0.847457627118644, + "2040": 0.847457627118644, + "2041": 0.847457627118644, + "2042": 0.847457627118644, + "2043": 1.0169491525423728, + "2044": 1.0169491525423728, + "2045": 1.0169491525423728, + "2046": 1.0169491525423728, + "2047": 1.1864406779661016, + "2048": 1.1864406779661016, + "2049": 1.1864406779661016, + "2050": 1.1864406779661016 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.8205128205128205, + "2024": 0.8205128205128205, + "2025": 0.8205128205128205, + "2026": 0.8205128205128205, + "2027": 1.641025641025641, + "2028": 1.641025641025641, + "2029": 1.641025641025641, + "2030": 2.4615384615384617, + "2031": 2.4615384615384617, + "2032": 2.4615384615384617, + "2033": 2.4615384615384617, + "2034": 2.4615384615384617, + "2035": 3.282051282051282, + "2036": 3.282051282051282, + "2037": 3.282051282051282, + "2038": 3.282051282051282, + "2039": 4.102564102564102, + "2040": 4.102564102564102, + "2041": 4.102564102564102, + "2042": 4.102564102564102, + "2043": 4.923076923076923, + "2044": 4.923076923076923, + "2045": 4.923076923076923, + "2046": 4.923076923076923, + "2047": 5.743589743589744, + "2048": 5.743589743589744, + "2049": 5.743589743589744, + "2050": 5.743589743589744 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.02564102564102564, + "2024": 0.02564102564102564, + "2025": 0.02564102564102564, + "2026": 0.02564102564102564, + "2027": 0.05128205128205128, + "2028": 0.05128205128205128, + "2029": 0.05128205128205128, + "2030": 0.07692307692307693, + "2031": 0.07692307692307693, + "2032": 0.07692307692307693, + "2033": 0.07692307692307693, + "2034": 0.07692307692307693, + "2035": 0.10256410256410256, + "2036": 0.10256410256410256, + "2037": 0.10256410256410256, + "2038": 0.10256410256410256, + "2039": 0.1282051282051282, + "2040": 0.1282051282051282, + "2041": 0.1282051282051282, + "2042": 0.1282051282051282, + "2043": 0.15384615384615385, + "2044": 0.15384615384615385, + "2045": 0.15384615384615385, + "2046": 0.15384615384615385, + "2047": 0.1794871794871795, + "2048": 0.1794871794871795, + "2049": 0.1794871794871795, + "2050": 0.1794871794871795 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.15384615384615385, + "2024": 0.15384615384615385, + "2025": 0.15384615384615385, + "2026": 0.15384615384615385, + "2027": 0.3076923076923077, + "2028": 0.3076923076923077, + "2029": 0.3076923076923077, + "2030": 0.46153846153846156, + "2031": 0.46153846153846156, + "2032": 0.46153846153846156, + "2033": 0.46153846153846156, + "2034": 0.46153846153846156, + "2035": 0.6153846153846154, + "2036": 0.6153846153846154, + "2037": 0.6153846153846154, + "2038": 0.6153846153846154, + "2039": 0.7692307692307693, + "2040": 0.7692307692307693, + "2041": 0.7692307692307693, + "2042": 0.7692307692307693, + "2043": 0.9230769230769231, + "2044": 0.9230769230769231, + "2045": 0.9230769230769231, + "2046": 0.9230769230769231, + "2047": 1.076923076923077, + "2048": 1.076923076923077, + "2049": 1.076923076923077, + "2050": 1.076923076923077 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } }, "NGHP": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } } } @@ -721551,13 +739341,13 @@ }, "energy": { "2015": 985380.4726771105, - "2016": 606416.1109784422, - "2017": 515240.5051273342, + "2016": 606416.1109784424, + "2017": 515240.50512733427, "2018": 434974.5402896689, "2019": 347817.6505014661, "2020": 279855.296095937, - "2021": 237814.0246945822, - "2022": 245614.2023957448, + "2021": 237814.02469458224, + "2022": 245614.20239574474, "2023": 158267.30130663904, "2024": 90345.20347844498, "2025": 43804.596135721666, @@ -721630,12 +739420,12 @@ "energy": { "2015": 181027.78246509234, "2016": 138854.90078340776, - "2017": 130917.96911774215, + "2017": 130917.96911774216, "2018": 126009.81287441707, "2019": 125626.98627992235, "2020": 120364.7531696419, - "2021": 118864.09177675867, - "2022": 115240.51988613131, + "2021": 118864.0917767587, + "2022": 115240.5198861313, "2023": 123092.75486455491, "2024": 129364.84111345795, "2025": 133502.2969039503, @@ -721707,13 +739497,13 @@ }, "energy": { "2015": 19758.744857797155, - "2016": 39422.988238150014, - "2017": 53826.5257549236, + "2016": 39422.98823815002, + "2017": 53826.52575492361, "2018": 76034.64683591409, "2019": 104684.36321861154, "2020": 138943.95073442106, - "2021": 163750.88352865906, - "2022": 176444.27771812398, + "2021": 163750.8835286591, + "2022": 176444.27771812395, "2023": 223558.94382880602, "2024": 265725.955408097, "2025": 298741.106960328, @@ -721791,7 +739581,7 @@ "2019": 267040.24911395565, "2020": 269583.35843623796, "2021": 209821.50452545378, - "2022": 151889.9645156811, + "2022": 151889.96451568112, "2023": 67042.62610075, "2024": 20727.329645290596, "2025": 0.0, @@ -721865,11 +739655,11 @@ "2015": 21337.03567854542, "2016": 19662.849465425927, "2017": 18015.965718053223, - "2018": 16976.65769067551, + "2018": 16976.657690675514, "2019": 15902.591682841654, "2020": 14155.960074047885, "2021": 13828.504044159203, - "2022": 13971.229368426357, + "2022": 13971.229368426359, "2023": 14929.374074181984, "2024": 14316.47251642277, "2025": 12489.408002059774, @@ -721943,11 +739733,11 @@ "2015": 84706.45845223166, "2016": 76266.33493537395, "2017": 64388.87111111296, - "2018": 64533.27993799412, + "2018": 64533.279937994135, "2019": 60925.78772388293, "2020": 48074.35876993053, "2021": 30877.96011614712, - "2022": 15521.606368691939, + "2022": 15521.606368691942, "2023": 4978.901431249555, "2024": 707.5016995089087, "2025": 0.0, @@ -722021,7 +739811,7 @@ "2015": 14301.095503530549, "2016": 15043.85172720295, "2017": 16965.295932480767, - "2018": 21492.81887144674, + "2018": 21492.818871446743, "2019": 27072.371479319816, "2020": 30153.322719783617, "2021": 48269.03131423989, @@ -722099,11 +739889,11 @@ "2015": 397652.4631896814, "2016": 450092.85105444945, "2017": 386830.41821520217, - "2018": 223089.22254854185, + "2018": 223089.22254854182, "2019": 97969.65437048418, "2020": 53107.1070866328, "2021": 22944.17078892498, - "2022": 26225.736073813343, + "2022": 26225.73607381334, "2023": 0.0, "2024": 0.0, "2025": 0.0, @@ -722181,7 +739971,7 @@ "2019": 71153.70899631132, "2020": 70230.09647353203, "2021": 62603.22513525114, - "2022": 53063.85042142954, + "2022": 53063.85042142953, "2023": 46273.42306643044, "2024": 37623.777901173315, "2025": 28416.492218338768, @@ -722255,11 +740045,11 @@ "2015": 0.0, "2016": 32.12937909660371, "2017": 59.422568807396864, - "2018": 81.09535804280894, + "2018": 81.09535804280893, "2019": 95.73506717992306, "2020": 155.78355148911973, "2021": 178.207340332848, - "2022": 201.3271498820295, + "2022": 201.32714988202946, "2023": 239.4290259659418, "2024": 264.6518274748217, "2025": 288.68391171777114, @@ -722337,7 +740127,7 @@ "2019": 106609.90156602453, "2020": 126099.01288834607, "2021": 145971.39673549103, - "2022": 158311.0863548751, + "2022": 158311.08635487506, "2023": 179042.1479076036, "2024": 188752.57027135187, "2025": 198707.82386994344, @@ -725130,237 +742920,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 202015.0, - "2016": 203253.0, - "2017": 205191.0, - "2018": 207282.0, - "2019": 209247.0, - "2020": 211167.0, - "2021": 213746.0, - "2022": 211819.0, - "2023": 209942.0, - "2024": 208057.0, - "2025": 206191.0, - "2026": 204443.0, - "2027": 202784.0, - "2028": 201191.0, - "2029": 199615.0, - "2030": 197977.0, - "2031": 196313.0, - "2032": 194686.0, - "2033": 193120.0, - "2034": 191576.0, - "2035": 190025.0, - "2036": 188516.0, - "2037": 186996.0, - "2038": 185460.0, - "2039": 183932.0, - "2040": 182467.0, - "2041": 181055.0, - "2042": 179681.0, - "2043": 178334.0, - "2044": 177005.0, - "2045": 175693.0, - "2046": 174385.0, - "2047": 173107.0, - "2048": 171851.0, - "2049": 170608.0, - "2050": 169388.0 - }, - "energy": { - "2015": 5121686, - "2016": 3599334, - "2017": 2895704, - "2018": 5949195, - "2019": 5501810, - "2020": 3983556, - "2021": 4394394, - "2022": 5572243, - "2023": 4805850, - "2024": 4246162, - "2025": 4186126, - "2026": 4119011, - "2027": 4049700, - "2028": 3977473, - "2029": 3889110, - "2030": 3797313, - "2031": 3698764, - "2032": 3606680, - "2033": 3522880, - "2034": 3442411, - "2035": 3365111, - "2036": 3290112, - "2037": 3221681, - "2038": 3153642, - "2039": 3086554, - "2040": 3024146, - "2041": 2963306, - "2042": 2904978, - "2043": 2850002, - "2044": 2793659, - "2045": 2740759, - "2046": 2688234, - "2047": 2637039, - "2048": 2587004, - "2049": 2537848, - "2050": 2489322 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 170216.34259259258, + "2016": 171259.47222222222, + "2017": 172892.41666666666, + "2018": 174654.27777777778, + "2019": 176309.97222222222, + "2020": 177927.75, + "2021": 180100.7962962963, + "2022": 178477.12037037036, + "2023": 176895.57407407407, + "2024": 175307.28703703702, + "2025": 173735.00925925924, + "2026": 172262.1574074074, + "2027": 170864.2962962963, + "2028": 169522.0462962963, + "2029": 168194.12037037036, + "2030": 166813.9537037037, + "2031": 165411.87962962964, + "2032": 164040.9814814815, + "2033": 162721.4814814815, + "2034": 161420.5185185185, + "2035": 160113.6574074074, + "2036": 158842.18518518517, + "2037": 157561.44444444444, + "2038": 156267.22222222222, + "2039": 154979.74074074073, + "2040": 153745.34259259258, + "2041": 152555.60185185185, + "2042": 151397.87962962964, + "2043": 150262.90740740742, + "2044": 149143.10185185185, + "2045": 148037.62037037036, + "2046": 146935.50925925924, + "2047": 145858.67592592593, + "2048": 144800.37962962964, + "2049": 143753.03703703702, + "2050": 142725.07407407407 + }, + "energy": { + "2015": 4023249.7074015075, + "2016": 2827393.0620386135, + "2017": 2274668.9802384167, + "2018": 4673284.743153819, + "2019": 4321849.381761922, + "2020": 3129211.8477035724, + "2021": 3451938.360670088, + "2022": 4377176.777201901, + "2023": 3775150.3325888263, + "2024": 3335497.3389777117, + "2025": 3288337.1227064375, + "2026": 3235616.1233885856, + "2027": 3181170.095172544, + "2028": 3124433.4548130045, + "2029": 3055021.465500282, + "2030": 2982911.958320354, + "2031": 2905498.537151092, + "2032": 2833163.5822053263, + "2033": 2767335.9767097444, + "2034": 2704124.979255997, + "2035": 2643403.3336138907, + "2036": 2584489.197759915, + "2037": 2530734.437954806, + "2038": 2477287.606805475, + "2039": 2424587.8168593217, + "2040": 2375564.3180076717, + "2041": 2327772.533779137, + "2042": 2281954.006650899, + "2043": 2238768.5837424845, + "2044": 2194509.33820027, + "2045": 2152954.6803158275, + "2046": 2111694.597038316, + "2047": 2071479.2717000542, + "2048": 2032175.1638125668, + "2049": 1993561.5388037262, + "2050": 1955442.7991345301 + } + }, + "panel replacement": { + "stock": { + "2015": 18705.09259259259, + "2016": 18819.722222222223, + "2017": 18999.166666666664, + "2018": 19192.777777777777, + "2019": 19374.722222222223, + "2020": 19552.5, + "2021": 19791.296296296296, + "2022": 19612.87037037037, + "2023": 19439.074074074073, + "2024": 19264.537037037036, + "2025": 19091.75925925926, + "2026": 18929.907407407405, + "2027": 18776.296296296296, + "2028": 18628.796296296296, + "2029": 18482.87037037037, + "2030": 18331.203703703704, + "2031": 18177.129629629628, + "2032": 18026.48148148148, + "2033": 17881.48148148148, + "2034": 17738.51851851852, + "2035": 17594.907407407405, + "2036": 17455.185185185182, + "2037": 17314.444444444445, + "2038": 17172.222222222223, + "2039": 17030.74074074074, + "2040": 16895.09259259259, + "2041": 16764.35185185185, + "2042": 16637.129629629628, + "2043": 16512.407407407405, + "2044": 16389.35185185185, + "2045": 16267.870370370369, + "2046": 16146.75925925926, + "2047": 16028.425925925925, + "2048": 15912.12962962963, + "2049": 15797.037037037036, + "2050": 15684.074074074073 + }, + "energy": { + "2015": 767313.129473865, + "2016": 539239.6635720512, + "2017": 433824.271591423, + "2018": 891287.6410815249, + "2019": 824261.9810879866, + "2020": 596802.4632502641, + "2021": 658352.7791983295, + "2022": 834814.0074418538, + "2023": 719995.6817504967, + "2024": 636145.1780669502, + "2025": 627150.7939830581, + "2026": 617095.858814319, + "2027": 606711.9265863451, + "2028": 595891.1294108625, + "2029": 582652.8930059561, + "2030": 568900.1867005887, + "2031": 554135.9193096318, + "2032": 540340.2156654664, + "2033": 527785.5920024948, + "2034": 515730.00713930087, + "2035": 504149.19080102287, + "2036": 492913.10225568636, + "2037": 482661.00855782477, + "2038": 472467.64293246774, + "2039": 462416.7528095389, + "2040": 453067.00396038947, + "2041": 443952.16740125837, + "2042": 435213.66991899343, + "2043": 426977.35738324735, + "2044": 418536.24567629263, + "2045": 410610.95221840247, + "2046": 402741.8399523216, + "2047": 395071.98364652414, + "2048": 387575.9144940566, + "2049": 380211.5340551899, + "2050": 372941.5380185628 + } + }, + "panel management": { + "stock": { + "2015": 13093.564814814814, + "2016": 13173.805555555555, + "2017": 13299.416666666666, + "2018": 13434.944444444443, + "2019": 13562.305555555555, + "2020": 13686.75, + "2021": 13853.907407407407, + "2022": 13729.00925925926, + "2023": 13607.35185185185, + "2024": 13485.175925925925, + "2025": 13364.23148148148, + "2026": 13250.935185185184, + "2027": 13143.407407407407, + "2028": 13040.157407407407, + "2029": 12938.00925925926, + "2030": 12831.842592592591, + "2031": 12723.99074074074, + "2032": 12618.537037037036, + "2033": 12517.037037037036, + "2034": 12416.962962962962, + "2035": 12316.435185185184, + "2036": 12218.62962962963, + "2037": 12120.111111111111, + "2038": 12020.555555555555, + "2039": 11921.518518518518, + "2040": 11826.564814814814, + "2041": 11735.046296296296, + "2042": 11645.99074074074, + "2043": 11558.685185185184, + "2044": 11472.546296296296, + "2045": 11387.50925925926, + "2046": 11302.731481481482, + "2047": 11219.898148148148, + "2048": 11138.49074074074, + "2049": 11057.925925925925, + "2050": 10978.85185185185 + }, + "energy": { + "2015": 331123.16312462743, + "2016": 232701.27438933542, + "2017": 187210.7481701604, + "2018": 384622.615764656, + "2019": 355698.63715009205, + "2020": 257541.68904616337, + "2021": 284102.8601315825, + "2022": 360252.21535624465, + "2023": 310703.98566067714, + "2024": 274519.4829553382, + "2025": 270638.0833105044, + "2026": 266299.01779709547, + "2027": 261817.97824111115, + "2028": 257148.41577613333, + "2029": 251435.64149376197, + "2030": 245500.85497905736, + "2031": 239129.54353927582, + "2032": 233176.20212920732, + "2033": 227758.431287761, + "2034": 222556.01360470202, + "2035": 217558.47558508627, + "2036": 212709.69998439852, + "2037": 208285.55348736973, + "2038": 203886.7502620575, + "2039": 199549.43033113924, + "2040": 195514.678031939, + "2041": 191581.29881960494, + "2042": 187810.32343010756, + "2043": 184256.05887426806, + "2044": 180613.41612343738, + "2045": 177193.3674657702, + "2046": 173797.5630093625, + "2047": 170487.74465342163, + "2048": 167252.92169337667, + "2049": 164074.9271410839, + "2050": 160937.662846907 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 163209.85875706215, + "2016": 164210.05084745763, + "2017": 165775.77966101695, + "2018": 167465.11864406778, + "2019": 169052.66101694916, + "2020": 170603.84745762713, + "2021": 172687.4463276836, + "2022": 171130.604519774, + "2023": 169614.1581920904, + "2024": 168091.24858757062, + "2025": 166583.68926553673, + "2026": 165171.46327683615, + "2027": 163831.14124293785, + "2028": 162544.14124293785, + "2029": 161270.8757062147, + "2030": 159947.5197740113, + "2031": 158603.1581920904, + "2032": 157288.68926553673, + "2033": 156023.50282485876, + "2034": 154776.09039548022, + "2035": 153523.02259887007, + "2036": 152303.8870056497, + "2037": 151075.86440677967, + "2038": 149834.91525423728, + "2039": 148600.42937853106, + "2040": 147416.8418079096, + "2041": 146276.07344632767, + "2042": 145166.00564971752, + "2043": 144077.75141242938, + "2044": 143004.03954802259, + "2045": 141944.06214689265, + "2046": 140887.3163841808, + "2047": 139854.8079096045, + "2048": 138840.07344632767, + "2049": 137835.8418079096, + "2050": 136850.1920903955 + }, + "energy": { + "2015": 3819505.6632393273, + "2016": 2684209.183634034, + "2017": 2159475.9669110468, + "2018": 4436621.845660802, + "2019": 4102983.754386107, + "2020": 2970743.364944864, + "2021": 3277126.471537872, + "2022": 4155509.2786722374, + "2023": 3583970.452635855, + "2024": 3166582.2164872326, + "2025": 3121810.271858406, + "2026": 3071759.151467912, + "2027": 3020070.3605063455, + "2028": 2966206.9578028633, + "2029": 2900310.1068594796, + "2030": 2831852.344831823, + "2031": 2758359.267824257, + "2032": 2689687.475079889, + "2033": 2627193.488806725, + "2034": 2567183.601200338, + "2035": 2509537.0004972885, + "2036": 2453606.3742860593, + "2037": 2402573.8447555234, + "2038": 2351833.6498624473, + "2039": 2301802.66476586, + "2040": 2255261.7972797547, + "2041": 2209890.2683434864, + "2042": 2166392.0674921605, + "2043": 2125393.6260917615, + "2044": 2083375.7422183857, + "2045": 2043925.4811939183, + "2046": 2004754.8770292653, + "2047": 1966576.12252742, + "2048": 1929262.4399119338, + "2049": 1892604.272975852, + "2050": 1856415.9295642583 + } + }, + "panel replacement": { + "stock": { + "2015": 4565.310734463277, + "2016": 4593.28813559322, + "2017": 4637.0847457627115, + "2018": 4684.338983050848, + "2019": 4728.745762711865, + "2020": 4772.135593220339, + "2021": 4830.418079096045, + "2022": 4786.870056497175, + "2023": 4744.45197740113, + "2024": 4701.853107344633, + "2025": 4659.683615819209, + "2026": 4620.180790960452, + "2027": 4582.689265536723, + "2028": 4546.689265536723, + "2029": 4511.073446327684, + "2030": 4474.056497175141, + "2031": 4436.45197740113, + "2032": 4399.683615819209, + "2033": 4364.293785310734, + "2034": 4329.401129943502, + "2035": 4294.350282485876, + "2036": 4260.248587570622, + "2037": 4225.8983050847455, + "2038": 4191.186440677966, + "2039": 4156.655367231639, + "2040": 4123.54802259887, + "2041": 4091.638418079096, + "2042": 4060.587570621469, + "2043": 4030.146892655367, + "2044": 4000.1129943502824, + "2045": 3970.463276836158, + "2046": 3940.9039548022597, + "2047": 3912.0225988700563, + "2048": 3883.638418079096, + "2049": 3855.54802259887, + "2050": 3827.9774011299437 + }, + "energy": { + "2015": 211228.84212624552, + "2016": 148443.92124890667, + "2017": 119424.77595470275, + "2018": 245357.0116233696, + "2019": 226905.9360332904, + "2020": 164290.02508647702, + "2021": 181233.8273893637, + "2022": 229810.7375063752, + "2023": 198203.11728060196, + "2024": 175120.43548559264, + "2025": 172644.42763077855, + "2026": 169876.46728738715, + "2027": 167017.93939703773, + "2028": 164039.1496820391, + "2029": 160394.87821033987, + "2030": 156608.98153087476, + "2031": 152544.61851395038, + "2032": 148746.88536546114, + "2033": 145290.80137862958, + "2034": 141972.09466817198, + "2035": 138784.08402160776, + "2036": 135690.97133749822, + "2037": 132868.73645321577, + "2038": 130062.66845345404, + "2039": 127295.82164547605, + "2040": 124721.98764249057, + "2041": 122212.82117758803, + "2042": 119807.25474818575, + "2043": 117539.93167825673, + "2044": 115216.23072276686, + "2045": 113034.52615351402, + "2046": 110868.28735389197, + "2047": 108756.90048389386, + "2048": 106693.35439462039, + "2049": 104666.06006936153, + "2050": 102664.74823708243 + } + }, + "panel management": { + "stock": { + "2015": 34239.83050847457, + "2016": 34449.661016949154, + "2017": 34778.13559322034, + "2018": 35132.542372881355, + "2019": 35465.59322033898, + "2020": 35791.01694915254, + "2021": 36228.13559322034, + "2022": 35901.52542372881, + "2023": 35583.38983050847, + "2024": 35263.898305084746, + "2025": 34947.627118644064, + "2026": 34651.35593220339, + "2027": 34370.16949152542, + "2028": 34100.16949152542, + "2029": 33833.05084745763, + "2030": 33555.423728813555, + "2031": 33273.38983050847, + "2032": 32997.627118644064, + "2033": 32732.203389830505, + "2034": 32470.50847457627, + "2035": 32207.627118644068, + "2036": 31951.86440677966, + "2037": 31694.23728813559, + "2038": 31433.898305084746, + "2039": 31174.915254237287, + "2040": 30926.610169491523, + "2041": 30687.28813559322, + "2042": 30454.406779661014, + "2043": 30226.101694915254, + "2044": 30000.84745762712, + "2045": 29778.474576271186, + "2046": 29556.779661016946, + "2047": 29340.169491525423, + "2048": 29127.28813559322, + "2049": 28916.610169491523, + "2050": 28709.830508474573 + }, + "energy": { + "2015": 1090951.494634427, + "2016": 766680.8951170592, + "2017": 616803.25713425, + "2018": 1267216.1427158283, + "2019": 1171920.3095806022, + "2020": 848522.6099686585, + "2021": 936033.7010727635, + "2022": 1186922.9838213867, + "2023": 1023676.430083543, + "2024": 904459.3480271746, + "2025": 891671.3005108152, + "2026": 877375.3812447005, + "2027": 862611.7000966164, + "2028": 847226.8925150972, + "2029": 828405.0149301804, + "2030": 808851.6736373021, + "2031": 787860.1136617925, + "2032": 768245.6395546496, + "2033": 750395.709814645, + "2034": 733255.3041314896, + "2035": 716789.9154811035, + "2036": 700814.6543764423, + "2037": 686238.4187912603, + "2038": 671745.6816840984, + "2039": 657455.5135886638, + "2040": 644162.2150777543, + "2041": 631202.9104789253, + "2042": 618778.6777596534, + "2043": 607068.4422299817, + "2044": 595067.0270588471, + "2045": 583798.9926525673, + "2046": 572610.8356168426, + "2047": 561705.9769886859, + "2048": 551048.2056934456, + "2049": 540577.6669547862, + "2050": 530241.322198659 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 165755.89743589744, + "2016": 166771.6923076923, + "2017": 168361.84615384616, + "2018": 170077.53846153847, + "2019": 171689.84615384616, + "2020": 173265.23076923075, + "2021": 175381.3333333333, + "2022": 173800.20512820513, + "2023": 172260.10256410256, + "2024": 170713.4358974359, + "2025": 169182.35897435897, + "2026": 167748.10256410256, + "2027": 166386.87179487178, + "2028": 165079.79487179487, + "2029": 163786.66666666666, + "2030": 162442.66666666666, + "2031": 161077.3333333333, + "2032": 159742.35897435897, + "2033": 158457.4358974359, + "2034": 157190.5641025641, + "2035": 155917.94871794872, + "2036": 154679.79487179487, + "2037": 153432.61538461538, + "2038": 152172.3076923077, + "2039": 150918.5641025641, + "2040": 149716.5128205128, + "2041": 148557.94871794872, + "2042": 147430.5641025641, + "2043": 146325.3333333333, + "2044": 145234.87179487178, + "2045": 144158.35897435897, + "2046": 143085.1282051282, + "2047": 142036.5128205128, + "2048": 141005.94871794872, + "2049": 139986.05128205128, + "2050": 138985.02564102563 + }, + "energy": { + "2015": 4038819.4888561014, + "2016": 2838334.9362109248, + "2017": 2283471.838991802, + "2018": 4691370.128704742, + "2019": 4338574.72949013, + "2020": 3141321.7459542924, + "2021": 3465297.1948909634, + "2022": 4394116.239270035, + "2023": 3789759.9814824834, + "2024": 3348405.5520858173, + "2025": 3301062.8280623285, + "2026": 3248137.8010312733, + "2027": 3193481.069323764, + "2028": 3136524.8609147347, + "2029": 3066844.250566152, + "2030": 2994455.683086903, + "2031": 2916742.675728139, + "2032": 2844127.78801112, + "2033": 2778045.4328713985, + "2034": 2714589.811919868, + "2035": 2653633.176450888, + "2036": 2594491.0457453514, + "2037": 2540528.257624035, + "2038": 2486874.5898274775, + "2039": 2433970.854247362, + "2040": 2384757.636830181, + "2041": 2336780.9007120347, + "2042": 2290785.0581035656, + "2043": 2247432.5097006857, + "2044": 2203001.9830224356, + "2045": 2161286.510625165, + "2046": 2119866.752824283, + "2047": 2079495.796125261, + "2048": 2040039.5832444022, + "2049": 2001276.525377479, + "2050": 1963010.268032489 + } + }, + "panel replacement": { + "stock": { + "2015": 5179.871794871795, + "2016": 5211.615384615385, + "2017": 5261.307692307692, + "2018": 5314.923076923077, + "2019": 5365.307692307692, + "2020": 5414.538461538461, + "2021": 5480.666666666666, + "2022": 5431.25641025641, + "2023": 5383.128205128205, + "2024": 5334.794871794872, + "2025": 5286.948717948718, + "2026": 5242.128205128205, + "2027": 5199.589743589743, + "2028": 5158.74358974359, + "2029": 5118.333333333333, + "2030": 5076.333333333333, + "2031": 5033.666666666666, + "2032": 4991.948717948718, + "2033": 4951.794871794872, + "2034": 4912.205128205128, + "2035": 4872.4358974358975, + "2036": 4833.74358974359, + "2037": 4794.7692307692305, + "2038": 4755.384615384615, + "2039": 4716.205128205128, + "2040": 4678.641025641025, + "2041": 4642.4358974358975, + "2042": 4607.205128205128, + "2043": 4572.666666666666, + "2044": 4538.589743589743, + "2045": 4504.948717948718, + "2046": 4471.410256410256, + "2047": 4438.641025641025, + "2048": 4406.4358974358975, + "2049": 4374.5641025641025, + "2050": 4343.282051282051 + }, + "energy": { + "2015": 151004.20267349982, + "2016": 106120.24259699225, + "2017": 85374.9085161535, + "2018": 175401.8984225452, + "2019": 162211.51244162334, + "2020": 117448.37492677924, + "2021": 129561.23475808778, + "2022": 164288.10968067756, + "2023": 141692.31526853444, + "2024": 125190.86629530069, + "2025": 123420.80692194078, + "2026": 121442.03527088056, + "2027": 119398.51829395091, + "2028": 117269.0280154569, + "2029": 114663.79521500047, + "2030": 111957.3167637992, + "2031": 109051.76707385905, + "2032": 106336.8269156794, + "2033": 103866.12641118941, + "2034": 101493.63477758793, + "2035": 99214.5757203436, + "2036": 97003.3577354242, + "2037": 94985.78606212165, + "2038": 92979.77184225299, + "2039": 91001.79624028134, + "2040": 89161.80248032656, + "2041": 87368.03853410734, + "2042": 85648.33663642367, + "2043": 84027.46275891959, + "2044": 82366.28521089478, + "2045": 80806.618663311, + "2046": 79258.00835306833, + "2047": 77748.61083126206, + "2048": 76273.41393696427, + "2049": 74824.13286299398, + "2050": 73393.42626775673 + } + }, + "panel management": { + "stock": { + "2015": 31079.23076923077, + "2016": 31269.69230769231, + "2017": 31567.846153846156, + "2018": 31889.538461538465, + "2019": 32191.846153846156, + "2020": 32487.23076923077, + "2021": 32884.0, + "2022": 32587.538461538465, + "2023": 32298.769230769234, + "2024": 32008.769230769234, + "2025": 31721.69230769231, + "2026": 31452.769230769234, + "2027": 31197.538461538465, + "2028": 30952.46153846154, + "2029": 30710.0, + "2030": 30458.0, + "2031": 30202.0, + "2032": 29951.69230769231, + "2033": 29710.769230769234, + "2034": 29473.23076923077, + "2035": 29234.615384615387, + "2036": 29002.46153846154, + "2037": 28768.615384615387, + "2038": 28532.307692307695, + "2039": 28297.23076923077, + "2040": 28071.846153846156, + "2041": 27854.615384615387, + "2042": 27643.23076923077, + "2043": 27436.0, + "2044": 27231.538461538465, + "2045": 27029.69230769231, + "2046": 26828.46153846154, + "2047": 26631.846153846156, + "2048": 26438.615384615387, + "2049": 26247.384615384617, + "2050": 26059.69230769231 + }, + "energy": { + "2015": 931862.3084703992, + "2016": 654878.8211920833, + "2017": 526857.2524920445, + "2018": 1082422.9728727136, + "2019": 1001023.7580682469, + "2020": 724785.8791189288, + "2021": 799535.5703509492, + "2022": 1013838.6510492879, + "2023": 874397.7032489826, + "2024": 772565.5816188825, + "2025": 761642.3650157308, + "2026": 749431.1636978464, + "2027": 736820.412382285, + "2028": 723679.1110698087, + "2029": 707601.9542188479, + "2030": 690900.000149298, + "2031": 672969.5571980024, + "2032": 656215.3850732005, + "2033": 640968.4407174123, + "2034": 626327.5533025444, + "2035": 612263.2478287684, + "2036": 598617.5965192248, + "2037": 586166.9563138436, + "2038": 573787.63833027, + "2039": 561581.3495123568, + "2040": 550226.5606894925, + "2041": 539157.0607538582, + "2042": 528544.6052600108, + "2043": 518542.02754039486, + "2044": 508290.73176666966, + "2045": 498665.8707115241, + "2046": 489109.2388226485, + "2047": 479794.5930434769, + "2048": 470691.0028186337, + "2049": 461747.3417595272, + "2050": 452918.3056997542 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 43928.0, - "2016": 43154.0, - "2017": 42394.0, - "2018": 41648.0, - "2019": 40914.0, - "2020": 40193.0, - "2021": 39485.0, - "2022": 38790.0, - "2023": 38107.0, - "2024": 37436.0, - "2025": 36777.0, - "2026": 36129.0, - "2027": 35493.0, - "2028": 34868.0, - "2029": 34254.0, - "2030": 33651.0, - "2031": 33058.0, - "2032": 32476.0, - "2033": 31904.0, - "2034": 31342.0, - "2035": 30790.0, - "2036": 30248.0, - "2037": 29715.0, - "2038": 29192.0, - "2039": 28678.0, - "2040": 28173.0, - "2041": 27677.0, - "2042": 27190.0, - "2043": 26711.0, - "2044": 26240.0, - "2045": 25778.0, - "2046": 25324.0, - "2047": 24878.0, - "2048": 24440.0, - "2049": 24010.0, - "2050": 23587.0 - }, - "energy": { - "2015": 1380788, - "2016": 953516, - "2017": 751645, - "2018": 1512868, - "2019": 1370616, - "2020": 971381, - "2021": 1045180, - "2022": 1316648, - "2023": 1129121, - "2024": 992333, - "2025": 973239, - "2026": 952344, - "2027": 930645, - "2028": 908022, - "2029": 881626, - "2030": 854669, - "2031": 826361, - "2032": 799473, - "2033": 773996, - "2034": 748455, - "2035": 723812, - "2036": 699715, - "2037": 677393, - "2038": 655506, - "2039": 634138, - "2040": 613839, - "2041": 594038, - "2042": 575092, - "2043": 557213, - "2044": 539487, - "2045": 522822, - "2046": 506653, - "2047": 490965, - "2048": 475756, - "2049": 460988, - "2050": 446570 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 37013.40740740741, + "2016": 36361.24074074074, + "2017": 35720.87037037037, + "2018": 35092.29629629629, + "2019": 34473.83333333333, + "2020": 33866.32407407407, + "2021": 33269.76851851852, + "2022": 32684.166666666664, + "2023": 32108.675925925923, + "2024": 31543.296296296296, + "2025": 30988.027777777777, + "2026": 30442.027777777777, + "2027": 29906.138888888887, + "2028": 29379.51851851852, + "2029": 28862.166666666664, + "2030": 28354.083333333332, + "2031": 27854.425925925923, + "2032": 27364.037037037036, + "2033": 26882.074074074073, + "2034": 26408.537037037036, + "2035": 25943.425925925923, + "2036": 25486.74074074074, + "2037": 25037.638888888887, + "2038": 24596.962962962964, + "2039": 24163.87037037037, + "2040": 23738.36111111111, + "2041": 23320.435185185182, + "2042": 22910.09259259259, + "2043": 22506.49074074074, + "2044": 22109.629629629628, + "2045": 21720.35185185185, + "2046": 21337.814814814814, + "2047": 20962.01851851852, + "2048": 20592.962962962964, + "2049": 20230.648148148146, + "2050": 19874.23148148148 + }, + "energy": { + "2015": 1084653.5529478989, + "2016": 749017.602407226, + "2017": 590441.414471681, + "2018": 1188406.6571705302, + "2019": 1076663.1185433518, + "2020": 763051.1366814334, + "2021": 821022.633793229, + "2022": 1034269.5121783686, + "2023": 886960.9993410173, + "2024": 779509.6091198992, + "2025": 764510.6556672424, + "2026": 748096.95856903, + "2027": 731051.6935135571, + "2028": 713280.5966266054, + "2029": 692545.686427782, + "2030": 671370.0926169896, + "2031": 649133.2446889593, + "2032": 628011.8526058422, + "2033": 607998.8465770719, + "2034": 587935.5664820521, + "2035": 568577.6943790971, + "2036": 549648.722903834, + "2037": 532114.0712347125, + "2038": 514921.1261096312, + "2039": 498135.8722405429, + "2040": 482190.3523842801, + "2041": 466636.0276060221, + "2042": 451753.3329315674, + "2043": 437708.80120536796, + "2044": 423784.4559187965, + "2045": 410693.5603867693, + "2046": 397992.28886817663, + "2047": 385668.85837874113, + "2048": 373721.6978538926, + "2049": 362120.9570667952, + "2050": 350795.15257950046 + } + }, + "panel replacement": { + "stock": { + "2015": 4067.4074074074074, + "2016": 3995.7407407407404, + "2017": 3925.37037037037, + "2018": 3856.296296296296, + "2019": 3788.333333333333, + "2020": 3721.574074074074, + "2021": 3656.0185185185182, + "2022": 3591.6666666666665, + "2023": 3528.4259259259256, + "2024": 3466.296296296296, + "2025": 3405.2777777777774, + "2026": 3345.2777777777774, + "2027": 3286.3888888888887, + "2028": 3228.5185185185182, + "2029": 3171.6666666666665, + "2030": 3115.833333333333, + "2031": 3060.9259259259256, + "2032": 3007.037037037037, + "2033": 2954.074074074074, + "2034": 2902.037037037037, + "2035": 2850.9259259259256, + "2036": 2800.7407407407404, + "2037": 2751.3888888888887, + "2038": 2702.9629629629626, + "2039": 2655.3703703703704, + "2040": 2608.611111111111, + "2041": 2562.685185185185, + "2042": 2517.5925925925926, + "2043": 2473.2407407407404, + "2044": 2429.6296296296296, + "2045": 2386.8518518518517, + "2046": 2344.814814814815, + "2047": 2303.5185185185182, + "2048": 2262.962962962963, + "2049": 2223.148148148148, + "2050": 2183.9814814814813 + }, + "energy": { + "2015": 206864.84126905852, + "2016": 142852.44077114487, + "2017": 112608.83177988329, + "2018": 226652.60610683032, + "2019": 205340.90771416895, + "2020": 145528.9127489371, + "2021": 156585.22148048403, + "2022": 197255.6102220061, + "2023": 169160.9692715758, + "2024": 148667.86829770292, + "2025": 145807.2718272879, + "2026": 142676.85581967706, + "2027": 139425.9873368272, + "2028": 136036.68839735936, + "2029": 132082.13176003483, + "2030": 128043.52805976367, + "2031": 123802.52225246777, + "2032": 119774.2558914895, + "2033": 115957.38062822548, + "2034": 112130.91710822601, + "2035": 108438.98881554574, + "2036": 104828.86033813973, + "2037": 101484.65616863078, + "2038": 98205.62218162055, + "2039": 95004.3429640743, + "2040": 91963.21759731226, + "2041": 88996.7008532729, + "2042": 86158.2772265586, + "2043": 83479.70781760552, + "2044": 80824.06033491062, + "2045": 78327.368170908, + "2046": 75904.98499660505, + "2047": 73554.66356432944, + "2048": 71276.10424105816, + "2049": 69063.61399935454, + "2050": 66903.55953667287 + } + }, + "panel management": { + "stock": { + "2015": 2847.185185185185, + "2016": 2797.0185185185182, + "2017": 2747.759259259259, + "2018": 2699.4074074074074, + "2019": 2651.833333333333, + "2020": 2605.1018518518517, + "2021": 2559.212962962963, + "2022": 2514.1666666666665, + "2023": 2469.898148148148, + "2024": 2426.4074074074074, + "2025": 2383.6944444444443, + "2026": 2341.6944444444443, + "2027": 2300.472222222222, + "2028": 2259.962962962963, + "2029": 2220.1666666666665, + "2030": 2181.083333333333, + "2031": 2142.648148148148, + "2032": 2104.9259259259256, + "2033": 2067.8518518518517, + "2034": 2031.4259259259259, + "2035": 1995.648148148148, + "2036": 1960.5185185185185, + "2037": 1925.9722222222222, + "2038": 1892.074074074074, + "2039": 1858.7592592592591, + "2040": 1826.0277777777776, + "2041": 1793.8796296296296, + "2042": 1762.3148148148148, + "2043": 1731.2685185185185, + "2044": 1700.7407407407406, + "2045": 1670.7962962962963, + "2046": 1641.3703703703702, + "2047": 1612.4629629629628, + "2048": 1584.074074074074, + "2049": 1556.2037037037037, + "2050": 1528.787037037037 + }, + "energy": { + "2015": 89269.60578304254, + "2016": 61645.95682162909, + "2017": 48594.75374843569, + "2018": 97808.73672263954, + "2019": 88611.9737424794, + "2020": 62800.95056962955, + "2021": 67572.14472628702, + "2022": 85122.8775996253, + "2023": 72999.0313874069, + "2024": 64155.52258239785, + "2025": 62921.07250546974, + "2026": 61570.18561129288, + "2027": 60167.31914961575, + "2028": 58704.71497603532, + "2029": 56998.181812183095, + "2030": 55255.37932324672, + "2031": 53425.23305857295, + "2032": 51686.89150266831, + "2033": 50039.77279470259, + "2034": 48388.51640972192, + "2035": 46795.31680535722, + "2036": 45237.416758026295, + "2037": 43794.272596656796, + "2038": 42379.251708748256, + "2039": 40997.78479538281, + "2040": 39685.43001840764, + "2041": 38405.27154070504, + "2042": 37180.38984187399, + "2043": 36024.490977026515, + "2044": 34878.4837462929, + "2045": 33801.0714423227, + "2046": 32755.726135218338, + "2047": 31741.478056929438, + "2048": 30758.197905049285, + "2049": 29803.42893385025, + "2050": 28871.287883826706 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 35489.853107344636, + "2016": 34864.53107344633, + "2017": 34250.5197740113, + "2018": 33647.819209039546, + "2019": 33054.813559322036, + "2020": 32472.310734463277, + "2021": 31900.310734463277, + "2022": 31338.813559322032, + "2023": 30787.011299435027, + "2024": 30244.90395480226, + "2025": 29712.491525423728, + "2026": 29188.966101694914, + "2027": 28675.13559322034, + "2028": 28170.19209039548, + "2029": 27674.13559322034, + "2030": 27186.966101694914, + "2031": 26707.87570621469, + "2032": 26237.67231638418, + "2033": 25775.54802259887, + "2034": 25321.502824858755, + "2035": 24875.53672316384, + "2036": 24437.649717514123, + "2037": 24007.033898305086, + "2038": 23584.49717514124, + "2039": 23169.231638418078, + "2040": 22761.23728813559, + "2041": 22360.514124293786, + "2042": 21967.062146892655, + "2043": 21580.073446327682, + "2044": 21199.54802259887, + "2045": 20826.293785310736, + "2046": 20459.50282485876, + "2047": 20099.175141242937, + "2048": 19745.310734463277, + "2049": 19397.909604519773, + "2050": 19056.16384180791 + }, + "energy": { + "2015": 1029724.8963979642, + "2016": 711086.107580455, + "2017": 560540.481053607, + "2018": 1128223.7711826838, + "2019": 1022139.1108565488, + "2020": 724408.9603820072, + "2021": 779444.6846418309, + "2022": 981892.3870953303, + "2023": 842043.8218942849, + "2024": 740033.9484535505, + "2025": 725794.5669034336, + "2026": 710212.0866745821, + "2027": 694030.0221382887, + "2028": 677158.883099413, + "2029": 657474.0231749925, + "2030": 637370.79658829, + "2031": 616260.0595546298, + "2032": 596208.289830133, + "2033": 577208.7756501641, + "2034": 558161.5333661202, + "2035": 539783.9760423782, + "2036": 521813.5991065258, + "2037": 505166.9313071277, + "2038": 488844.6654651141, + "2039": 472909.4447170835, + "2040": 457771.4324574301, + "2041": 443004.8045076101, + "2042": 428875.7941981666, + "2043": 415542.50087384804, + "2044": 402323.30754833366, + "2045": 389895.3566981872, + "2046": 377837.2986546217, + "2047": 366137.9471432447, + "2048": 354795.81066080375, + "2049": 343782.55064550444, + "2050": 333030.30369936506 + } + }, + "panel replacement": { + "stock": { + "2015": 992.723163841808, + "2016": 975.2316384180791, + "2017": 958.0564971751412, + "2018": 941.1977401129943, + "2019": 924.6101694915254, + "2020": 908.3163841807909, + "2021": 892.3163841807909, + "2022": 876.6101694915254, + "2023": 861.1751412429378, + "2024": 846.0112994350283, + "2025": 831.1186440677966, + "2026": 816.4745762711865, + "2027": 802.1016949152543, + "2028": 787.9774011299435, + "2029": 774.1016949152543, + "2030": 760.4745762711865, + "2031": 747.0734463276837, + "2032": 733.9209039548023, + "2033": 720.9943502824859, + "2034": 708.2937853107345, + "2035": 695.819209039548, + "2036": 683.5706214689266, + "2037": 671.5254237288135, + "2038": 659.7062146892655, + "2039": 648.090395480226, + "2040": 636.6779661016949, + "2041": 625.4689265536723, + "2042": 614.4632768361582, + "2043": 603.638418079096, + "2044": 592.9943502824859, + "2045": 582.5536723163842, + "2046": 572.2937853107345, + "2047": 562.2146892655368, + "2048": 552.3163841807909, + "2049": 542.5988700564972, + "2050": 533.0395480225989 + }, + "energy": { + "2015": 56946.53097862975, + "2016": 39324.95678744248, + "2017": 30999.382437732773, + "2018": 62393.781252862595, + "2019": 56527.016822137506, + "2020": 40061.74605265424, + "2021": 43105.3682739452, + "2022": 54301.2657409761, + "2023": 46567.26739015795, + "2024": 40925.84953346683, + "2025": 40138.37378591836, + "2026": 39276.62110208966, + "2027": 38381.7098081725, + "2028": 37448.69085788503, + "2029": 36360.06564408543, + "2030": 35248.30363891815, + "2031": 34080.8236210276, + "2032": 32971.90731747239, + "2033": 31921.183549781366, + "2034": 30867.820290740023, + "2035": 29851.49239470792, + "2036": 28857.682659258277, + "2037": 27937.0775667278, + "2038": 27034.41276696906, + "2039": 26153.152592379363, + "2040": 25315.980171750558, + "2041": 24499.34629319147, + "2042": 23717.974369390624, + "2043": 22980.607715445978, + "2044": 22249.551095510702, + "2045": 21562.25229311753, + "2046": 20895.40954868937, + "2047": 20248.404231441, + "2048": 19621.153857267716, + "2049": 19012.091228180267, + "2050": 18417.463317414902 + } + }, + "panel management": { + "stock": { + "2015": 7445.423728813559, + "2016": 7314.237288135593, + "2017": 7185.423728813559, + "2018": 7058.983050847457, + "2019": 6934.57627118644, + "2020": 6812.372881355932, + "2021": 6692.372881355932, + "2022": 6574.57627118644, + "2023": 6458.813559322034, + "2024": 6345.0847457627115, + "2025": 6233.389830508474, + "2026": 6123.559322033898, + "2027": 6015.762711864407, + "2028": 5909.830508474576, + "2029": 5805.762711864407, + "2030": 5703.559322033898, + "2031": 5603.050847457627, + "2032": 5504.406779661017, + "2033": 5407.457627118644, + "2034": 5312.203389830508, + "2035": 5218.64406779661, + "2036": 5126.779661016949, + "2037": 5036.440677966101, + "2038": 4947.796610169491, + "2039": 4860.677966101694, + "2040": 4775.0847457627115, + "2041": 4691.016949152542, + "2042": 4608.474576271186, + "2043": 4527.28813559322, + "2044": 4447.457627118644, + "2045": 4369.152542372881, + "2046": 4292.203389830508, + "2047": 4216.610169491525, + "2048": 4142.372881355932, + "2049": 4069.4915254237285, + "2050": 3997.7966101694915 + }, + "energy": { + "2015": 294116.57262340584, + "2016": 203104.93563210245, + "2017": 160105.1365086602, + "2018": 322250.44756445364, + "2019": 291949.87232131365, + "2020": 206910.2935653385, + "2021": 222629.94708422388, + "2022": 280454.3471636936, + "2023": 240509.91071555708, + "2024": 211373.2020129826, + "2025": 207306.0593106479, + "2026": 202855.29222332814, + "2027": 198233.26805353866, + "2028": 193414.42604270187, + "2029": 187791.91118092192, + "2030": 182049.8997727918, + "2031": 176020.11682434255, + "2032": 170292.80285239455, + "2033": 164866.0408000545, + "2034": 159425.64634313973, + "2035": 154176.53156291382, + "2036": 149043.71823421583, + "2037": 144288.99112614448, + "2038": 139626.9217679168, + "2039": 135075.4026905371, + "2040": 130751.5873708193, + "2041": 126533.8491991984, + "2042": 122498.23143244273, + "2043": 118689.89141070595, + "2044": 114914.14135615558, + "2045": 111364.39100869525, + "2046": 107920.29179668888, + "2047": 104578.64862531428, + "2048": 101339.0354819285, + "2049": 98193.35812631527, + "2050": 95122.23298321999 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 36043.48717948718, + "2016": 35408.41025641026, + "2017": 34784.82051282051, + "2018": 34172.717948717946, + "2019": 33570.46153846154, + "2020": 32978.8717948718, + "2021": 32397.948717948715, + "2022": 31827.692307692305, + "2023": 31267.28205128205, + "2024": 30716.71794871795, + "2025": 30176.0, + "2026": 29644.30769230769, + "2027": 29122.46153846154, + "2028": 28609.641025641024, + "2029": 28105.846153846152, + "2030": 27611.076923076922, + "2031": 27124.51282051282, + "2032": 26646.97435897436, + "2033": 26177.641025641024, + "2034": 25716.51282051282, + "2035": 25263.589743589742, + "2036": 24818.871794871793, + "2037": 24381.53846153846, + "2038": 23952.410256410254, + "2039": 23530.666666666664, + "2040": 23116.30769230769, + "2041": 22709.333333333332, + "2042": 22309.74358974359, + "2043": 21916.71794871795, + "2044": 21530.25641025641, + "2045": 21151.17948717949, + "2046": 20778.666666666664, + "2047": 20412.71794871795, + "2048": 20053.333333333332, + "2049": 19700.51282051282, + "2050": 19353.4358974359 + }, + "energy": { + "2015": 1088851.1096499548, + "2016": 751916.2642411335, + "2017": 592726.3941407662, + "2018": 1193005.733359435, + "2019": 1080829.7526513718, + "2020": 766004.107613104, + "2021": 824199.9516101963, + "2022": 1038272.0850835853, + "2023": 890393.4954381604, + "2024": 782526.2735425485, + "2025": 767469.2748666792, + "2026": 750992.0575558859, + "2027": 733880.8281504345, + "2028": 716040.9579794807, + "2029": 695225.8046827253, + "2030": 673968.2623497722, + "2031": 651645.3588975616, + "2032": 630442.2280503439, + "2033": 610351.7726578058, + "2034": 590210.8486408173, + "2035": 570778.0625106483, + "2036": 551775.8368328216, + "2037": 534173.326911236, + "2038": 516913.8459214617, + "2039": 500063.6339330897, + "2040": 484056.4056874905, + "2041": 468441.8864258958, + "2042": 453501.596444068, + "2043": 439402.713060499, + "2044": 425424.4812322566, + "2045": 412282.9245687308, + "2046": 399532.49974469544, + "2047": 387161.378176295, + "2048": 375167.98271901545, + "2049": 363522.3476270893, + "2050": 352152.7128251262 + } + }, + "panel replacement": { + "stock": { + "2015": 1126.3589743589744, + "2016": 1106.5128205128206, + "2017": 1087.0256410256409, + "2018": 1067.8974358974358, + "2019": 1049.076923076923, + "2020": 1030.5897435897436, + "2021": 1012.4358974358973, + "2022": 994.6153846153845, + "2023": 977.1025641025641, + "2024": 959.8974358974359, + "2025": 943.0, + "2026": 926.3846153846154, + "2027": 910.0769230769231, + "2028": 894.051282051282, + "2029": 878.3076923076923, + "2030": 862.8461538461538, + "2031": 847.6410256410256, + "2032": 832.7179487179487, + "2033": 818.051282051282, + "2034": 803.6410256410256, + "2035": 789.4871794871794, + "2036": 775.5897435897435, + "2037": 761.9230769230769, + "2038": 748.5128205128204, + "2039": 735.3333333333333, + "2040": 722.3846153846154, + "2041": 709.6666666666666, + "2042": 697.1794871794872, + "2043": 684.8974358974359, + "2044": 672.8205128205128, + "2045": 660.974358974359, + "2046": 649.3333333333333, + "2047": 637.8974358974359, + "2048": 626.6666666666666, + "2049": 615.6410256410256, + "2050": 604.7948717948718 + }, + "energy": { + "2015": 40710.18625529493, + "2016": 28112.79787875025, + "2017": 22160.974709992526, + "2018": 44604.3404633264, + "2019": 40410.28213200529, + "2020": 28639.51702568001, + "2021": 30815.355051107887, + "2022": 38819.12742047408, + "2023": 33290.21270083812, + "2024": 29257.251118401655, + "2025": 28694.296996292684, + "2026": 28078.243451646882, + "2027": 27438.485334141773, + "2028": 26771.48464782821, + "2029": 25993.24347221344, + "2030": 25198.46216553639, + "2031": 24363.84892113183, + "2032": 23571.101962125544, + "2033": 22819.955938821353, + "2034": 22066.922984344277, + "2035": 21340.366032886683, + "2036": 20629.906962997717, + "2037": 19971.780749856604, + "2038": 19326.479772031158, + "2039": 18696.48062668579, + "2040": 18097.999128587435, + "2041": 17514.20031367805, + "2042": 16955.609719906366, + "2043": 16428.477806782543, + "2044": 15905.856838493886, + "2045": 15414.517651055634, + "2046": 14937.802180207203, + "2047": 14475.268176454949, + "2048": 14026.85667319972, + "2049": 13591.44730505762, + "2050": 13166.357091767206 + } + }, + "panel management": { + "stock": { + "2015": 6758.153846153847, + "2016": 6639.076923076924, + "2017": 6522.153846153847, + "2018": 6407.384615384616, + "2019": 6294.461538461539, + "2020": 6183.538461538462, + "2021": 6074.615384615385, + "2022": 5967.692307692308, + "2023": 5862.615384615385, + "2024": 5759.384615384616, + "2025": 5658.0, + "2026": 5558.307692307692, + "2027": 5460.461538461539, + "2028": 5364.307692307692, + "2029": 5269.846153846154, + "2030": 5177.076923076924, + "2031": 5085.846153846154, + "2032": 4996.307692307692, + "2033": 4908.307692307692, + "2034": 4821.846153846154, + "2035": 4736.923076923077, + "2036": 4653.538461538462, + "2037": 4571.538461538462, + "2038": 4491.076923076924, + "2039": 4412.0, + "2040": 4334.307692307692, + "2041": 4258.0, + "2042": 4183.076923076923, + "2043": 4109.384615384615, + "2044": 4036.923076923077, + "2045": 3965.8461538461543, + "2046": 3896.0, + "2047": 3827.3846153846157, + "2048": 3760.0, + "2049": 3693.8461538461543, + "2050": 3628.769230769231 + }, + "energy": { + "2015": 251226.70409475037, + "2016": 173486.93788011628, + "2017": 136757.63114924132, + "2018": 275257.9261772385, + "2019": 249375.96521662295, + "2020": 176737.375361216, + "2021": 190164.69333869588, + "2022": 239556.78749594063, + "2023": 205437.29186100158, + "2024": 180549.47533904982, + "2025": 177075.4281370281, + "2026": 173273.6989924673, + "2027": 169325.68651542376, + "2028": 165209.5573726911, + "2029": 160406.9518450612, + "2030": 155502.2754846915, + "2031": 150351.79218130664, + "2032": 145459.66998753056, + "2033": 140824.27140337287, + "2034": 136177.22837483842, + "2035": 131693.57145646506, + "2036": 127309.2562041807, + "2037": 123247.89233890738, + "2038": 119265.67430650718, + "2039": 115377.88544022458, + "2040": 111684.59518392214, + "2041": 108081.91326042617, + "2042": 104634.79383602565, + "2043": 101381.80913271852, + "2044": 98156.66192924953, + "2045": 95124.5577802136, + "2046": 92182.69807509737, + "2047": 89328.35364725006, + "2048": 86561.16060778487, + "2049": 83874.20506785312, + "2050": 81250.93008310665 + } + } } }, "NGHP": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } } } @@ -734923,312 +754609,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 8427168.735207213, - "2017": 7423203.247841337, - "2018": 10416177.368954254, - "2019": 9820096.02506803, - "2020": 8193046.433435224, - "2021": 8275027.231812681, - "2022": 8821411.236222703, - "2023": 7992102.58371994, - "2024": 7501689.856628806, - "2025": 7457169.222920821, - "2026": 7348824.291264233, - "2027": 7206267.212260184, - "2028": 7040344.955988401, - "2029": 6846219.02055285, - "2030": 6647696.847144626, - "2031": 6445497.795459706, - "2032": 6250549.568521681, - "2033": 6043934.63512643, - "2034": 5854397.590248536, - "2035": 5668817.646241883, - "2036": 5494081.52974256, - "2037": 5333546.861201994, - "2038": 5167368.552982374, - "2039": 5013623.513401906, - "2040": 4861515.838540106, - "2041": 4710225.144544841, - "2042": 4566413.771958043, - "2043": 4439469.73914668, - "2044": 4310928.559568772, - "2045": 4186071.1564781326, - "2046": 4070219.9411042556, - "2047": 3955514.9012223734, - "2048": 3841052.1511678603, - "2049": 3738612.9260136713, - "2050": 3627625.9495215807 - }, - "stock": { - "2016": 2.831, - "2017": 2.7369999999999997, - "2018": 2.6450000000000005, - "2019": 2.5610000000000004, - "2020": 2.4779999999999998, - "2021": 2.4010000000000002, - "2022": 2.3259999999999996, - "2023": 2.253, - "2024": 2.183, - "2025": 2.114, - "2026": 2.045, - "2027": 1.9789999999999999, - "2028": 1.915, - "2029": 1.8519999999999999, - "2030": 1.791, - "2031": 1.7349999999999999, - "2032": 1.681, - "2033": 1.626, - "2034": 1.575, - "2035": 1.524, - "2036": 1.4740000000000002, - "2037": 1.4260000000000002, - "2038": 1.3780000000000001, - "2039": 1.332, - "2040": 1.287, - "2041": 1.244, - "2042": 1.202, - "2043": 1.163, - "2044": 1.123, - "2045": 1.084, - "2046": 1.048, - "2047": 1.012, - "2048": 0.976, - "2049": 0.9430000000000001, - "2050": 0.908 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 25556362.772181258, - "2017": 23128962.60173455, - "2018": 33819637.90165972, - "2019": 33178620.565955732, - "2020": 28822396.337550048, - "2021": 30214201.63834513, - "2022": 33319720.56575406, - "2023": 31183137.233835116, - "2024": 30237095.094445493, - "2025": 31100994.451561324, - "2026": 31692601.67235482, - "2027": 32085524.061151125, - "2028": 32350862.641823396, - "2029": 32478584.191271365, - "2030": 32541639.807693914, - "2031": 32552961.671826735, - "2032": 32538820.197285786, - "2033": 32443914.64036282, - "2034": 32323794.261933684, - "2035": 32200996.20052816, - "2036": 32090668.382030886, - "2037": 31995976.604246303, - "2038": 31860353.984681107, - "2039": 31731301.06365925, - "2040": 31571757.729887877, - "2041": 31395289.711927187, - "2042": 31233123.226247717, - "2043": 31100822.84780361, - "2044": 30979547.183758296, - "2045": 30858093.638448257, - "2046": 30714768.22123374, - "2047": 30581587.815958597, - "2048": 30455472.452572577, - "2049": 30323294.07628929, - "2050": 30191532.680005297 - }, - "stock": { - "2016": 8.704, - "2017": 8.645000000000001, - "2018": 8.698999999999998, - "2019": 8.758, - "2020": 8.82, - "2021": 8.873, - "2022": 8.894999999999998, - "2023": 8.906, - "2024": 8.92, - "2025": 8.936, - "2026": 8.937, - "2027": 8.927, - "2028": 8.913, - "2029": 8.897, - "2030": 8.876, - "2031": 8.869, - "2032": 8.855, - "2033": 8.83, - "2034": 8.794999999999998, - "2035": 8.753, - "2036": 8.703, - "2037": 8.645, - "2038": 8.584, - "2039": 8.515, - "2040": 8.440000000000001, - "2041": 8.371, - "2042": 8.298, - "2043": 8.221, - "2044": 8.141, - "2045": 8.059, - "2046": 7.974, - "2047": 7.887, - "2048": 7.7989999999999995, - "2049": 7.7059999999999995, - "2050": 7.612 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 864803.4926115298, - "2017": 749798.1504241164, - "2018": 1035565.7293860265, - "2019": 961068.4089762366, - "2020": 791812.2290147257, - "2021": 786864.1298421936, - "2022": 827927.1980232329, - "2023": 740985.1824449406, - "2024": 683357.0489256997, - "2025": 668151.3255178552, - "2026": 650949.0363809435, - "2027": 625116.7265886874, - "2028": 602864.4021882081, - "2029": 579935.7881757843, - "2030": 553682.3451614545, - "2031": 529952.5327135663, - "2032": 503927.23419252736, - "2033": 481686.7245107446, - "2034": 461834.1478177792, - "2035": 437796.153229953, - "2036": 420964.08822654694, - "2037": 402379.5345517035, - "2038": 381037.462336512, - "2039": 364511.42293884506, - "2040": 350044.43157201656, - "2041": 335048.1435279671, - "2042": 317994.0017942391, - "2043": 308149.4130497061, - "2044": 293806.2566729312, - "2045": 279367.2050736111, - "2046": 269355.83766199864, - "2047": 257022.28281903383, - "2048": 247001.39625956118, - "2049": 236943.99769704428, - "2050": 226785.3704731227 - }, - "stock": { - "2016": 0.489, - "2017": 0.465, - "2018": 0.442, - "2019": 0.42100000000000004, - "2020": 0.402, - "2021": 0.383, - "2022": 0.36600000000000005, - "2023": 0.35, - "2024": 0.333, - "2025": 0.317, - "2026": 0.30300000000000005, - "2027": 0.28700000000000003, - "2028": 0.274, - "2029": 0.262, - "2030": 0.249, - "2031": 0.238, - "2032": 0.22600000000000003, - "2033": 0.21600000000000003, - "2034": 0.20700000000000002, - "2035": 0.196, - "2036": 0.188, - "2037": 0.179, - "2038": 0.169, - "2039": 0.161, - "2040": 0.15400000000000003, - "2041": 0.14700000000000002, - "2042": 0.139, - "2043": 0.134, - "2044": 0.127, - "2045": 0.12, - "2046": 0.115, - "2047": 0.109, - "2048": 0.10400000000000001, - "2049": 0.099, - "2050": 0.094 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -742876,312 +762257,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 4791955.525834226, - "2017": 4205009.050265269, - "2018": 5887635.974425127, - "2019": 5557321.188960486, - "2020": 4624352.632529889, - "2021": 4659215.178597143, - "2022": 4960814.468492249, - "2023": 4482451.100380701, - "2024": 4189899.532367396, - "2025": 4148581.8161051213, - "2026": 4072851.2088472256, - "2027": 3974714.184743851, - "2028": 3865247.630972439, - "2029": 3742233.6424649046, - "2030": 3615292.58418481, - "2031": 3484499.1463818485, - "2032": 3359273.218176819, - "2033": 3232077.9258240247, - "2034": 3112791.197582719, - "2035": 2997005.8572801366, - "2036": 2890208.125657048, - "2037": 2788589.381421105, - "2038": 2685745.0273876684, - "2039": 2594013.254376477, - "2040": 2500266.0527166463, - "2041": 2410121.3149442556, - "2042": 2325448.746816268, - "2043": 2243806.6094930004, - "2044": 2168628.57812856, - "2045": 2094080.3701113518, - "2046": 2021437.828585174, - "2047": 1951699.6037487602, - "2048": 1884416.6665040408, - "2049": 1819653.670416474, - "2050": 1757323.5312885647 - }, - "stock": { - "2016": 2.582, - "2017": 2.498, - "2018": 2.4149999999999996, - "2019": 2.3449999999999998, - "2020": 2.275, - "2021": 2.21, - "2022": 2.146, - "2023": 2.082, - "2024": 2.019, - "2025": 1.9589999999999996, - "2026": 1.899, - "2027": 1.8399999999999999, - "2028": 1.7839999999999998, - "2029": 1.729, - "2030": 1.676, - "2031": 1.624, - "2032": 1.5739999999999998, - "2033": 1.5249999999999997, - "2034": 1.478, - "2035": 1.431, - "2036": 1.3860000000000001, - "2037": 1.341, - "2038": 1.296, - "2039": 1.2550000000000001, - "2040": 1.213, - "2041": 1.173, - "2042": 1.135, - "2043": 1.096, - "2044": 1.06, - "2045": 1.024, - "2046": 0.9890000000000001, - "2047": 0.9550000000000001, - "2048": 0.922, - "2049": 0.89, - "2050": 0.859 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 14843860.718528416, - "2017": 13467716.68511172, - "2018": 20108555.8341246, - "2019": 20201998.894229427, - "2020": 17826602.230052646, - "2021": 18971862.99869982, - "2022": 21304850.157730296, - "2023": 20197514.14364539, - "2024": 19795487.052683417, - "2025": 20582155.154718008, - "2026": 21196281.486301456, - "2027": 21678633.036243886, - "2028": 22074958.9755636, - "2029": 22377583.518713415, - "2030": 22630661.249913286, - "2031": 22837103.02233891, - "2032": 23019898.27216955, - "2033": 23137139.60585687, - "2034": 23233987.55624434, - "2035": 23319324.022589147, - "2036": 23407169.870887615, - "2037": 23501511.317244347, - "2038": 23557410.10618385, - "2039": 23612422.42265219, - "2040": 23642757.784929954, - "2041": 23650675.489981003, - "2042": 23658909.157052044, - "2043": 23698687.702380396, - "2044": 23731391.20888721, - "2045": 23758111.77649574, - "2046": 23771476.49903683, - "2047": 23784556.19689416, - "2048": 23794780.26524724, - "2049": 23801800.89143941, - "2050": 23797604.829850923 - }, - "stock": { - "2016": 8.166, - "2017": 8.178, - "2018": 8.444999999999999, - "2019": 8.726, - "2020": 8.979, - "2021": 9.228, - "2022": 9.476000000000003, - "2023": 9.664, - "2024": 9.841000000000001, - "2025": 10.021999999999998, - "2026": 10.186, - "2027": 10.338999999999999, - "2028": 10.491999999999999, - "2029": 10.642, - "2030": 10.794, - "2031": 10.946, - "2032": 11.088, - "2033": 11.218, - "2034": 11.332, - "2035": 11.433, - "2036": 11.522000000000002, - "2037": 11.597, - "2038": 11.661, - "2039": 11.715, - "2040": 11.759, - "2041": 11.797, - "2042": 11.831, - "2043": 11.857, - "2044": 11.878, - "2045": 11.893, - "2046": 11.902999999999999, - "2047": 11.908000000000001, - "2048": 11.909, - "2049": 11.905, - "2050": 11.893 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 486097.75563735835, - "2017": 419178.26462301146, - "2018": 575570.1914502785, - "2019": 533056.916810086, - "2020": 435707.13741746417, - "2021": 432069.82270303776, - "2022": 450598.373777455, - "2023": 401913.75597390847, - "2024": 367791.4149491866, - "2025": 359076.0291768682, - "2026": 345909.3048513183, - "2027": 331782.7790122672, - "2028": 318687.3934639621, - "2029": 301679.8388216808, - "2030": 286604.16590190807, - "2031": 272361.83127924125, - "2032": 256971.50965363148, - "2033": 242596.46831910367, - "2034": 229811.24617293917, - "2035": 216066.120130716, - "2036": 205210.0034553344, - "2037": 195979.30133455264, - "2038": 185423.86642848206, - "2039": 175080.32297133608, - "2040": 165989.16235339385, - "2041": 156875.19507473908, - "2042": 150328.09613168443, - "2043": 142872.6881266034, - "2044": 134207.21298423278, - "2045": 128039.85339291462, - "2046": 121857.67237799268, - "2047": 114494.1993570806, - "2048": 109614.06824871886, - "2049": 104758.4381441161, - "2050": 97449.6388605137 - }, - "stock": { - "2016": 0.441, - "2017": 0.41900000000000004, - "2018": 0.397, - "2019": 0.378, - "2020": 0.36, - "2021": 0.34400000000000003, - "2022": 0.327, - "2023": 0.31300000000000006, - "2024": 0.297, - "2025": 0.28400000000000003, - "2026": 0.27, - "2027": 0.257, - "2028": 0.246, - "2029": 0.233, - "2030": 0.222, - "2031": 0.21200000000000002, - "2032": 0.201, - "2033": 0.191, - "2034": 0.182, - "2035": 0.17200000000000001, - "2036": 0.164, - "2037": 0.15700000000000003, - "2038": 0.14900000000000002, - "2039": 0.14100000000000001, - "2040": 0.134, - "2041": 0.127, - "2042": 0.122, - "2043": 0.11599999999999999, - "2044": 0.109, - "2045": 0.10400000000000001, - "2046": 0.099, - "2047": 0.093, - "2048": 0.089, - "2049": 0.08499999999999999, - "2050": 0.079 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -750829,312 +769905,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 163150.85861823137, - "2017": 142905.15627771657, - "2018": 201590.57045836982, - "2019": 189637.50096435126, - "2020": 158784.12310775366, - "2021": 159378.51133593894, - "2022": 170955.41995448724, - "2023": 156908.41306889307, - "2024": 146721.65779979795, - "2025": 146595.86875508443, - "2026": 145726.94782614207, - "2027": 143134.01085234876, - "2028": 140672.07319998438, - "2029": 137088.31198700282, - "2030": 131648.45640358838, - "2031": 128992.29573869678, - "2032": 126295.33655375693, - "2033": 120794.5105678672, - "2034": 118183.84301411243, - "2035": 113965.13708110429, - "2036": 111856.63772587314, - "2037": 108251.69076488097, - "2038": 104725.0768999622, - "2039": 101359.3675925986, - "2040": 99275.7802731961, - "2041": 97429.59524333158, - "2042": 93985.98646035098, - "2043": 92078.27098331283, - "2044": 90260.97686717457, - "2045": 87162.0825035912, - "2046": 85175.11603019164, - "2047": 81082.29085889403, - "2048": 79390.78284431106, - "2049": 77868.46620262615, - "2050": 76078.81189406838 - }, - "stock": { - "2016": 0.11699999999999999, - "2017": 0.114, - "2018": 0.111, - "2019": 0.109, - "2020": 0.10600000000000001, - "2021": 0.10300000000000001, - "2022": 0.101, - "2023": 0.1, - "2024": 0.097, - "2025": 0.095, - "2026": 0.094, - "2027": 0.092, - "2028": 0.09, - "2029": 0.088, - "2030": 0.085, - "2031": 0.084, - "2032": 0.083, - "2033": 0.08000000000000002, - "2034": 0.07900000000000001, - "2035": 0.07700000000000001, - "2036": 0.076, - "2037": 0.07400000000000001, - "2038": 0.07200000000000001, - "2039": 0.07, - "2040": 0.069, - "2041": 0.068, - "2042": 0.066, - "2043": 0.065, - "2044": 0.064, - "2045": 0.062, - "2046": 0.061, - "2047": 0.05800000000000001, - "2048": 0.05700000000000001, - "2049": 0.05600000000000001, - "2050": 0.05500000000000001 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 474337.79369923036, - "2017": 425719.5415573305, - "2018": 620723.9272997208, - "2019": 602076.8070009581, - "2020": 519149.2667569951, - "2021": 543189.6692783822, - "2022": 598434.9866961251, - "2023": 560239.8789270737, - "2024": 545638.4003221105, - "2025": 563824.9312475704, - "2026": 576590.7533938742, - "2027": 587427.7819709852, - "2028": 594597.5934367164, - "2029": 599954.4629854329, - "2030": 606765.4559468318, - "2031": 610312.8746533074, - "2032": 612931.3802112465, - "2033": 616397.2714773081, - "2034": 617560.6324023213, - "2035": 619147.0385319924, - "2036": 620734.6599519184, - "2037": 622397.409096014, - "2038": 622824.0049079382, - "2039": 624253.7100973015, - "2040": 622847.8411256265, - "2041": 621385.9300693406, - "2042": 621821.5282498541, - "2043": 622584.7485102774, - "2044": 622409.6949272181, - "2045": 623507.5841692134, - "2046": 623280.8819066501, - "2047": 625222.9115627521, - "2048": 625770.5630577597, - "2049": 626179.1346097023, - "2050": 625769.667075776 - }, - "stock": { - "2016": 0.35400000000000004, - "2017": 0.35500000000000004, - "2018": 0.35900000000000004, - "2019": 0.365, - "2020": 0.367, - "2021": 0.37300000000000005, - "2022": 0.377, - "2023": 0.381, - "2024": 0.386, - "2025": 0.39199999999999996, - "2026": 0.399, - "2027": 0.405, - "2028": 0.40800000000000003, - "2029": 0.4130000000000001, - "2030": 0.42000000000000004, - "2031": 0.42600000000000005, - "2032": 0.432, - "2033": 0.438, - "2034": 0.443, - "2035": 0.44899999999999995, - "2036": 0.45300000000000007, - "2037": 0.4570000000000001, - "2038": 0.4600000000000001, - "2039": 0.4630000000000001, - "2040": 0.465, - "2041": 0.466, - "2042": 0.46900000000000003, - "2043": 0.47200000000000003, - "2044": 0.47400000000000003, - "2045": 0.47600000000000003, - "2046": 0.47900000000000004, - "2047": 0.48, - "2048": 0.482, - "2049": 0.483, - "2050": 0.485 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 16593.34768253843, - "2017": 14933.302164953035, - "2018": 20570.502241909348, - "2019": 19728.69203469064, - "2020": 16101.610135251205, - "2021": 16648.81938567894, - "2022": 17209.59334938756, - "2023": 15061.708004033246, - "2024": 14530.941878091458, - "2025": 13907.199997345188, - "2026": 13985.298779984, - "2027": 13109.207176666074, - "2028": 13180.333363299218, - "2029": 13147.225027564307, - "2030": 12145.087649579733, - "2031": 12049.829607995802, - "2032": 11948.28323499647, - "2033": 11865.217954824606, - "2034": 10859.524583566343, - "2035": 10749.824386903349, - "2036": 8910.70232220847, - "2037": 8861.900139105051, - "2038": 8816.918192099498, - "2039": 7904.922310099843, - "2040": 7857.378601177294, - "2041": 7827.474687327951, - "2042": 7785.485289794953, - "2043": 6886.980506409791, - "2044": 6859.32820560727, - "2045": 6843.333327195295, - "2046": 6800.002063158247, - "2047": 6808.797578353821, - "2048": 5938.654097929127, - "2049": 5084.399187671571, - "2050": 5060.5210301555135 - }, - "stock": { - "2016": 0.02, - "2017": 0.02, - "2018": 0.019, - "2019": 0.019, - "2020": 0.018000000000000002, - "2021": 0.018000000000000002, - "2022": 0.017, - "2023": 0.016, - "2024": 0.016, - "2025": 0.015, - "2026": 0.015, - "2027": 0.013999999999999999, - "2028": 0.014000000000000002, - "2029": 0.014000000000000002, - "2030": 0.013000000000000001, - "2031": 0.013000000000000001, - "2032": 0.013000000000000001, - "2033": 0.013000000000000001, - "2034": 0.012, - "2035": 0.012, - "2036": 0.01, - "2037": 0.01, - "2038": 0.01, - "2039": 0.009000000000000001, - "2040": 0.009000000000000001, - "2041": 0.009000000000000001, - "2042": 0.009000000000000001, - "2043": 0.008, - "2044": 0.008, - "2045": 0.008, - "2046": 0.008, - "2047": 0.008, - "2048": 0.007, - "2049": 0.006, - "2050": 0.006 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -758782,312 +777553,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 457428.50358687894, - "2017": 402331.46962252783, - "2018": 563720.8162239473, - "2019": 532727.4095801117, - "2020": 444177.56951459555, - "2021": 448051.37528802984, - "2022": 476843.48190847156, - "2023": 433383.96273927955, - "2024": 404791.50417482795, - "2025": 402994.39800606016, - "2026": 396975.74643994746, - "2027": 388560.36263374944, - "2028": 380321.481470328, - "2029": 369462.86371064, - "2030": 358822.92811180814, - "2031": 345847.71021795354, - "2032": 335724.12914261466, - "2033": 325646.9319681515, - "2034": 312735.33315395605, - "2035": 303262.55965563725, - "2036": 292821.85110698524, - "2037": 284483.7458366833, - "2038": 275202.5703063199, - "2039": 266572.45737928484, - "2040": 258488.6154856426, - "2041": 250239.9595084398, - "2042": 241341.28232019217, - "2043": 233733.59895082924, - "2044": 226331.74228651286, - "2045": 220520.86990354396, - "2046": 214975.25120342328, - "2047": 208150.99798373764, - "2048": 202448.69858532498, - "2049": 197073.98209920447, - "2050": 191690.81349769662 - }, - "stock": { - "2016": 0.29300000000000004, - "2017": 0.28600000000000003, - "2018": 0.277, - "2019": 0.271, - "2020": 0.264, - "2021": 0.257, - "2022": 0.25, - "2023": 0.244, - "2024": 0.23700000000000002, - "2025": 0.232, - "2026": 0.226, - "2027": 0.22, - "2028": 0.21500000000000002, - "2029": 0.21000000000000002, - "2030": 0.20500000000000002, - "2031": 0.199, - "2032": 0.195, - "2033": 0.191, - "2034": 0.185, - "2035": 0.181, - "2036": 0.176, - "2037": 0.17200000000000001, - "2038": 0.167, - "2039": 0.163, - "2040": 0.159, - "2041": 0.15500000000000003, - "2042": 0.15000000000000002, - "2043": 0.14600000000000002, - "2044": 0.14200000000000002, - "2045": 0.139, - "2046": 0.136, - "2047": 0.132, - "2048": 0.129, - "2049": 0.126, - "2050": 0.123 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 1348234.4398735405, - "2017": 1213971.8709196402, - "2018": 1793638.019522732, - "2019": 1768655.8828827727, - "2020": 1539469.0064673515, - "2021": 1616390.6289935831, - "2022": 1787435.7771875053, - "2023": 1683607.0376965506, - "2024": 1650029.5638977317, - "2025": 1714511.983586153, - "2026": 1765876.9810213803, - "2027": 1804246.573879716, - "2028": 1836085.7563939532, - "2029": 1859584.46952325, - "2030": 1880814.181229322, - "2031": 1902247.259034983, - "2032": 1921133.5095717558, - "2033": 1931806.7057096479, - "2034": 1945072.2614848001, - "2035": 1953809.3575916018, - "2036": 1964431.4149577126, - "2037": 1973879.07854384, - "2038": 1980526.90325425, - "2039": 1986332.589570314, - "2040": 1990257.384422226, - "2041": 1994003.982666488, - "2042": 2001058.8102345737, - "2043": 2008883.2298984097, - "2044": 2015507.4707098529, - "2045": 2020469.6027792054, - "2046": 2025289.5160693405, - "2047": 2031649.3931640096, - "2048": 2036302.3217163123, - "2049": 2041650.5015176218, - "2050": 2045198.6935798775 - }, - "stock": { - "2016": 0.894, - "2017": 0.896, - "2018": 0.9160000000000001, - "2019": 0.9360000000000002, - "2020": 0.9530000000000001, - "2021": 0.9700000000000001, - "2022": 0.9850000000000001, - "2023": 1.0010000000000001, - "2024": 1.022, - "2025": 1.044, - "2026": 1.0630000000000002, - "2027": 1.08, - "2028": 1.097, - "2029": 1.1170000000000002, - "2030": 1.135, - "2031": 1.1560000000000001, - "2032": 1.1780000000000002, - "2033": 1.1960000000000002, - "2034": 1.214, - "2035": 1.23, - "2036": 1.245, - "2037": 1.258, - "2038": 1.268, - "2039": 1.2810000000000001, - "2040": 1.291, - "2041": 1.302, - "2042": 1.311, - "2043": 1.322, - "2044": 1.332, - "2045": 1.341, - "2046": 1.349, - "2047": 1.3559999999999999, - "2048": 1.365, - "2049": 1.373, - "2050": 1.38 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 47396.05653958052, - "2017": 41075.6594578319, - "2018": 57047.164253320676, - "2019": 52811.70753711536, - "2020": 44237.424018052625, - "2021": 43784.995718386665, - "2022": 46803.74090402318, - "2023": 41487.99956416959, - "2024": 38903.931927440186, - "2025": 38553.61840778667, - "2026": 35855.27253867205, - "2027": 35017.06348653472, - "2028": 32968.762135718585, - "2029": 32813.666766110204, - "2030": 30562.890658869797, - "2031": 30361.03074706318, - "2032": 28023.36128562928, - "2033": 27767.36232220028, - "2034": 26527.40536124377, - "2035": 25297.08275276133, - "2036": 24128.733935301792, - "2037": 22998.175619476515, - "2038": 21901.52643943018, - "2039": 21745.953050401604, - "2040": 20645.00009213156, - "2041": 20513.05782507225, - "2042": 18499.907445233843, - "2043": 17449.171150761114, - "2044": 17378.787003634625, - "2045": 17306.527317251035, - "2046": 16289.232727236376, - "2047": 15300.60885225249, - "2048": 15235.979698362602, - "2049": 14239.516383173808, - "2050": 14192.492922425616 - }, - "stock": { - "2016": 0.051000000000000004, - "2017": 0.049, - "2018": 0.047, - "2019": 0.045, - "2020": 0.044000000000000004, - "2021": 0.042, - "2022": 0.04100000000000001, - "2023": 0.039, - "2024": 0.038, - "2025": 0.037, - "2026": 0.034, - "2027": 0.033, - "2028": 0.031, - "2029": 0.031, - "2030": 0.029, - "2031": 0.029, - "2032": 0.027, - "2033": 0.026999999999999996, - "2034": 0.026000000000000002, - "2035": 0.025, - "2036": 0.024, - "2037": 0.023, - "2038": 0.022, - "2039": 0.022, - "2040": 0.020999999999999998, - "2041": 0.020999999999999998, - "2042": 0.019, - "2043": 0.018000000000000002, - "2044": 0.018000000000000002, - "2045": 0.018000000000000002, - "2046": 0.017, - "2047": 0.016, - "2048": 0.016, - "2049": 0.015, - "2050": 0.015 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -766735,312 +785201,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3587428.1654575877, - "2017": 3154015.4130508127, - "2018": 4463197.673963759, - "2019": 4271127.303022695, - "2020": 3576083.532989059, - "2021": 3617336.716211491, - "2022": 3874495.5995066096, - "2023": 3515409.763047951, - "2024": 3298645.036856978, - "2025": 3279609.254999734, - "2026": 3237298.879362162, - "2027": 3172440.353576294, - "2028": 3096367.867844347, - "2029": 3013554.624101859, - "2030": 2921147.987860985, - "2031": 2827778.921167848, - "2032": 2737281.289546513, - "2033": 2646742.8166797175, - "2034": 2556287.932790077, - "2035": 2471386.8278585556, - "2036": 2391139.903839971, - "2037": 2315462.520746947, - "2038": 2242729.4070047615, - "2039": 2174939.0860358053, - "2040": 2104012.5311671365, - "2041": 2035361.4403899978, - "2042": 1973233.5589967587, - "2043": 1912189.802481026, - "2044": 1855132.360146344, - "2045": 1799919.7591182832, - "2046": 1744642.3256290152, - "2047": 1693481.4525541528, - "2048": 1641778.8658153804, - "2049": 1593250.6545631464, - "2050": 1543406.668036629 - }, - "stock": { - "2016": 2.2219999999999995, - "2017": 2.1679999999999997, - "2018": 2.1169999999999995, - "2019": 2.0669999999999997, - "2020": 2.0169999999999995, - "2021": 1.9669999999999999, - "2022": 1.9199999999999997, - "2023": 1.868, - "2024": 1.821, - "2025": 1.774, - "2026": 1.7299999999999998, - "2027": 1.6839999999999997, - "2028": 1.6389999999999996, - "2029": 1.5989999999999998, - "2030": 1.5559999999999998, - "2031": 1.5159999999999998, - "2032": 1.4769999999999999, - "2033": 1.44, - "2034": 1.401, - "2035": 1.364, - "2036": 1.327, - "2037": 1.29, - "2038": 1.2560000000000002, - "2039": 1.223, - "2040": 1.188, - "2041": 1.1549999999999998, - "2042": 1.125, - "2043": 1.093, - "2044": 1.063, - "2045": 1.034, - "2046": 1.0050000000000001, - "2047": 0.978, - "2048": 0.9500000000000001, - "2049": 0.924, - "2050": 0.897 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 11287062.834542412, - "2017": 10391305.586949186, - "2018": 15342313.326036239, - "2019": 15284088.696977308, - "2020": 13319964.467010941, - "2021": 14017135.283788508, - "2022": 15439682.40049339, - "2023": 14434915.236952048, - "2024": 14047490.963143023, - "2025": 14500967.745000267, - "2026": 14828001.12063784, - "2027": 15070412.646423707, - "2028": 15260106.132155651, - "2029": 15383133.37589814, - "2030": 15483977.012139017, - "2031": 15558371.078832153, - "2032": 15620596.710453486, - "2033": 15639918.18332028, - "2034": 15656173.067209924, - "2035": 15664176.172141446, - "2036": 15680605.09616003, - "2037": 15704602.47925305, - "2038": 15700835.59299524, - "2039": 15702246.913964191, - "2040": 15692645.468832865, - "2041": 15673918.559610002, - "2042": 15656985.44100324, - "2043": 15664918.197518975, - "2044": 15671419.639853654, - "2045": 15677495.240881717, - "2046": 15679187.674370984, - "2047": 15680917.547445849, - "2048": 15687719.13418462, - "2049": 15693977.34543685, - "2050": 15696972.331963371 - }, - "stock": { - "2016": 7.484, - "2017": 7.665, - "2018": 7.828000000000001, - "2019": 7.972999999999999, - "2020": 8.114999999999998, - "2021": 8.246, - "2022": 8.379000000000001, - "2023": 8.469000000000001, - "2024": 8.559000000000001, - "2025": 8.657, - "2026": 8.745, - "2027": 8.828, - "2028": 8.913, - "2029": 9.005, - "2030": 9.097999999999999, - "2031": 9.199, - "2032": 9.294, - "2033": 9.381, - "2034": 9.458, - "2035": 9.528, - "2036": 9.589, - "2037": 9.641000000000002, - "2038": 9.686, - "2039": 9.725, - "2040": 9.758, - "2041": 9.793999999999999, - "2042": 9.826, - "2043": 9.855, - "2044": 9.882000000000001, - "2045": 9.908, - "2046": 9.935, - "2047": 9.958, - "2048": 9.981, - "2049": 10.004, - "2050": 10.026 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -774688,312 +792849,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 907242.1352027919, - "2017": 794796.9869548966, - "2018": 1116996.417694574, - "2019": 1053189.8014983176, - "2020": 877704.3603264336, - "2021": 888774.9165883783, - "2022": 945951.5426750155, - "2023": 858912.9765851585, - "2024": 805012.271583248, - "2025": 798231.315879696, - "2026": 787648.1431225594, - "2027": 769714.1071194974, - "2028": 751128.6798142614, - "2029": 728360.1810249282, - "2030": 704095.6758022546, - "2031": 682712.8462977046, - "2032": 660247.8333545692, - "2033": 638102.78097744, - "2034": 615958.01326875, - "2035": 595425.135501011, - "2036": 576062.2576554695, - "2037": 557771.0640327696, - "2038": 540691.6923854995, - "2039": 520136.87054919224, - "2040": 503874.6065341836, - "2041": 486974.26141533966, - "2042": 472821.14527136233, - "2043": 457555.7331648751, - "2044": 442550.01439530996, - "2045": 427811.5589486988, - "2046": 414466.69712449185, - "2047": 401227.33237161685, - "2048": 389532.8755982166, - "2049": 378054.7633852634, - "2050": 366699.99806047266 - }, - "stock": { - "2016": 0.631, - "2017": 0.6130000000000001, - "2018": 0.597, - "2019": 0.582, - "2020": 0.5660000000000001, - "2021": 0.553, - "2022": 0.537, - "2023": 0.525, - "2024": 0.511, - "2025": 0.497, - "2026": 0.48500000000000004, - "2027": 0.47100000000000003, - "2028": 0.45899999999999996, - "2029": 0.44599999999999995, - "2030": 0.43300000000000005, - "2031": 0.42300000000000004, - "2032": 0.41200000000000003, - "2033": 0.402, - "2034": 0.391, - "2035": 0.381, - "2036": 0.371, - "2037": 0.361, - "2038": 0.352, - "2039": 0.33999999999999997, - "2040": 0.331, - "2041": 0.322, - "2042": 0.314, - "2043": 0.30500000000000005, - "2044": 0.29600000000000004, - "2045": 0.28700000000000003, - "2046": 0.279, - "2047": 0.271, - "2048": 0.264, - "2049": 0.257, - "2050": 0.25 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 2967046.8647972085, - "2017": 2736745.0130451038, - "2018": 4046930.582305426, - "2019": 4004120.198501683, - "2020": 3490560.6396735664, - "2021": 3675102.083411621, - "2022": 4042880.4573249845, - "2023": 3789967.0234148414, - "2024": 3688736.7284167516, - "2025": 3812869.6841203035, - "2026": 3900758.85687744, - "2027": 3967525.8928805026, - "2028": 4017562.320185738, - "2029": 4051710.818975072, - "2030": 4078243.3241977454, - "2031": 4099528.153702296, - "2032": 4118643.1666454305, - "2033": 4125731.21902256, - "2034": 4131167.9867312494, - "2035": 4133647.8644989887, - "2036": 4137765.7423445308, - "2037": 4143373.9359672302, - "2038": 4140645.3076145, - "2039": 4143393.129450808, - "2040": 4137483.393465817, - "2041": 4130371.7385846605, - "2042": 4122124.8547286387, - "2043": 4121027.266835125, - "2044": 4119432.98560469, - "2045": 4118861.441051301, - "2046": 4114826.3028755086, - "2047": 4110860.6676283833, - "2048": 4105619.124401784, - "2049": 4099949.236614737, - "2050": 4092089.001939527 - }, - "stock": { - "2016": 2.145, - "2017": 2.203, - "2018": 2.259, - "2019": 2.3120000000000003, - "2020": 2.354, - "2021": 2.401, - "2022": 2.4199999999999995, - "2023": 2.45, - "2024": 2.48, - "2025": 2.514, - "2026": 2.5429999999999997, - "2027": 2.57, - "2028": 2.598, - "2029": 2.625, - "2030": 2.6540000000000004, - "2031": 2.687, - "2032": 2.7180000000000004, - "2033": 2.7479999999999998, - "2034": 2.772, - "2035": 2.795, - "2036": 2.815, - "2037": 2.832, - "2038": 2.846, - "2039": 2.859, - "2040": 2.8680000000000003, - "2041": 2.8810000000000002, - "2042": 2.887, - "2043": 2.896, - "2044": 2.904, - "2045": 2.91, - "2046": 2.915, - "2047": 2.92, - "2048": 2.9240000000000004, - "2049": 2.927, - "2050": 2.928 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -782641,312 +800497,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2588740.1544286017, - "2017": 2293529.5453321845, - "2018": 3252779.947385704, - "2019": 3107225.84183795, - "2020": 2620999.997142553, - "2021": 2676383.3192705046, - "2022": 2881238.004431404, - "2023": 2633839.7813381753, - "2024": 2490960.0361124445, - "2025": 2494956.449456306, - "2026": 2479930.5612463346, - "2027": 2448841.6068613073, - "2028": 2406177.8463882534, - "2029": 2355771.1257047765, - "2030": 2301915.6143071367, - "2031": 2243079.788324996, - "2032": 2185299.2206778536, - "2033": 2123489.5441860566, - "2034": 2065737.4593565757, - "2035": 2008001.2660242913, - "2036": 1953021.101962239, - "2037": 1902979.485527256, - "2038": 1851352.658496453, - "2039": 1803743.7556973102, - "2040": 1753322.199344172, - "2041": 1703291.5458169011, - "2042": 1659067.4596176927, - "2043": 1613661.2719422723, - "2044": 1571740.3773912336, - "2045": 1528556.704762797, - "2046": 1486968.452759697, - "2047": 1448688.732193669, - "2048": 1406694.6835363852, - "2049": 1371008.2323587544, - "2050": 1332236.0734712873 - }, - "stock": { - "2016": 1.685, - "2017": 1.6560000000000001, - "2018": 1.627, - "2019": 1.6, - "2020": 1.573, - "2021": 1.548, - "2022": 1.52, - "2023": 1.492, - "2024": 1.464, - "2025": 1.436, - "2026": 1.409, - "2027": 1.381, - "2028": 1.3519999999999999, - "2029": 1.3250000000000002, - "2030": 1.299, - "2031": 1.272, - "2032": 1.246, - "2033": 1.219, - "2034": 1.193, - "2035": 1.166, - "2036": 1.1390000000000002, - "2037": 1.113, - "2038": 1.0870000000000002, - "2039": 1.062, - "2040": 1.0350000000000001, - "2041": 1.0090000000000001, - "2042": 0.986, - "2043": 0.9600000000000001, - "2044": 0.936, - "2045": 0.911, - "2046": 0.887, - "2047": 0.865, - "2048": 0.8400000000000001, - "2049": 0.819, - "2050": 0.796 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 7723586.845571398, - "2017": 7007759.454667815, - "2018": 10190221.052614298, - "2019": 9966586.15816205, - "2020": 8609196.002857447, - "2021": 8996471.680729495, - "2022": 9902724.995568596, - "2023": 9229104.218661824, - "2024": 8900421.963887554, - "2025": 9104176.550543694, - "2026": 9227902.438753666, - "2027": 9295037.393138692, - "2028": 9325409.153611746, - "2029": 9310539.874295224, - "2030": 9274596.38569286, - "2031": 9220499.211675005, - "2032": 9159646.77932215, - "2033": 9078343.455813944, - "2034": 8992586.540643426, - "2035": 8907295.73397571, - "2036": 8828665.898037761, - "2037": 8753656.514472745, - "2038": 8666654.341503548, - "2039": 8582526.244302688, - "2040": 8493584.800655829, - "2041": 8398970.454183098, - "2042": 8303702.540382307, - "2043": 8223956.728057729, - "2044": 8141092.622608767, - "2045": 8059297.295237202, - "2046": 7972404.547240303, - "2047": 7883446.26780633, - "2048": 7799631.316463615, - "2049": 7709955.767641245, - "2050": 7620156.926528714 - }, - "stock": { - "2016": 5.0889999999999995, - "2017": 5.120000000000001, - "2018": 5.151999999999999, - "2019": 5.1819999999999995, - "2020": 5.212999999999999, - "2021": 5.249999999999999, - "2022": 5.271000000000001, - "2023": 5.277, - "2024": 5.282, - "2025": 5.288999999999999, - "2026": 5.29, - "2027": 5.287000000000001, - "2028": 5.2829999999999995, - "2029": 5.2780000000000005, - "2030": 5.273, - "2031": 5.266, - "2032": 5.257999999999999, - "2033": 5.245, - "2034": 5.2250000000000005, - "2035": 5.202, - "2036": 5.1770000000000005, - "2037": 5.146, - "2038": 5.1129999999999995, - "2039": 5.0760000000000005, - "2040": 5.035, - "2041": 4.995, - "2042": 4.952999999999999, - "2043": 4.909000000000001, - "2044": 4.863, - "2045": 4.817, - "2046": 4.768000000000001, - "2047": 4.718, - "2048": 4.667, - "2049": 4.614, - "2050": 4.56 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -790594,312 +808145,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3017861.952103814, - "2017": 2671422.1000305843, - "2018": 3788245.1939519234, - "2019": 3601052.508273874, - "2020": 3031046.93995991, - "2021": 3086267.2327735187, - "2022": 3312572.061540105, - "2023": 3019927.4035596037, - "2024": 2847075.6216563806, - "2025": 2844143.359427072, - "2026": 2816873.102147227, - "2027": 2771536.290352995, - "2028": 2719556.518444565, - "2029": 2653622.2959647807, - "2030": 2584839.62160983, - "2031": 2512980.562261013, - "2032": 2441256.562527083, - "2033": 2367590.0747811934, - "2034": 2295047.3804468466, - "2035": 2227244.279647477, - "2036": 2162382.0001275577, - "2037": 2098815.4989728453, - "2038": 2037524.4938274918, - "2039": 1979702.0260092204, - "2040": 1919776.603804598, - "2041": 1861756.57619931, - "2042": 1806726.582097391, - "2043": 1756971.1881313913, - "2044": 1705725.7146075368, - "2045": 1656779.886965367, - "2046": 1607756.1178369187, - "2047": 1562350.8244824035, - "2048": 1517195.5792129422, - "2049": 1472528.093906316, - "2050": 1427499.4277923808 - }, - "stock": { - "2016": 2.147, - "2017": 2.1109999999999998, - "2018": 2.074, - "2019": 2.036, - "2020": 2.0, - "2021": 1.9649999999999999, - "2022": 1.9269999999999996, - "2023": 1.889, - "2024": 1.8499999999999999, - "2025": 1.8130000000000002, - "2026": 1.7749999999999997, - "2027": 1.736, - "2028": 1.701, - "2029": 1.664, - "2030": 1.6290000000000002, - "2031": 1.595, - "2032": 1.5610000000000002, - "2033": 1.5270000000000001, - "2034": 1.492, - "2035": 1.4589999999999999, - "2036": 1.4249999999999998, - "2037": 1.39, - "2038": 1.3569999999999998, - "2039": 1.3249999999999997, - "2040": 1.291, - "2041": 1.259, - "2042": 1.2279999999999998, - "2043": 1.198, - "2044": 1.1669999999999998, - "2045": 1.137, - "2046": 1.107, - "2047": 1.079, - "2048": 1.051, - "2049": 1.023, - "2050": 0.995 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 8854059.567737868, - "2017": 7995268.554478711, - "2018": 11690113.985044422, - "2019": 11444350.781285344, - "2020": 9919266.545974813, - "2021": 10402942.07629081, - "2022": 11447366.891322836, - "2023": 10699057.564420938, - "2024": 10354561.816130705, - "2025": 10625367.395429177, - "2026": 10803007.277079398, - "2027": 10912853.49074297, - "2028": 10976374.21737397, - "2029": 10991952.427147958, - "2030": 10983245.041259728, - "2031": 10955225.510502743, - "2032": 10917533.06359811, - "2033": 10853462.694317542, - "2034": 10783598.882276684, - "2035": 10707256.171572901, - "2036": 10637362.755530132, - "2037": 10576325.825560171, - "2038": 10494176.581297666, - "2039": 10415249.830976535, - "2040": 10328806.038646622, - "2041": 10238495.426766567, - "2042": 10149501.038829722, - "2043": 10073294.637423249, - "2044": 9996629.41962272, - "2045": 9916688.12935797, - "2046": 9832148.828267701, - "2047": 9745238.770366156, - "2048": 9658460.180501522, - "2049": 9581056.094298007, - "2050": 9498749.819874333 - }, - "stock": { - "2016": 6.441000000000001, - "2017": 6.469, - "2018": 6.564000000000001, - "2019": 6.646, - "2020": 6.729000000000001, - "2021": 6.82, - "2022": 6.888999999999999, - "2023": 6.931, - "2024": 6.973000000000001, - "2025": 7.023, - "2026": 7.06, - "2027": 7.091, - "2028": 7.123, - "2029": 7.152, - "2030": 7.183, - "2031": 7.215999999999999, - "2032": 7.244999999999999, - "2033": 7.265000000000001, - "2034": 7.277000000000001, - "2035": 7.281000000000001, - "2036": 7.277000000000001, - "2037": 7.27, - "2038": 7.253, - "2039": 7.2330000000000005, - "2040": 7.2059999999999995, - "2041": 7.182, - "2042": 7.155, - "2043": 7.123, - "2044": 7.0920000000000005, - "2045": 7.056000000000001, - "2046": 7.018, - "2047": 6.976, - "2048": 6.934, - "2049": 6.888, - "2050": 6.8420000000000005 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 316170.480158318, - "2017": 277446.345490704, - "2018": 389982.8210036562, - "2019": 366387.71044078097, - "2020": 305193.5140652759, - "2021": 308133.6909356715, - "2022": 329340.0471370561, - "2023": 296028.0320194582, - "2024": 277778.56221291545, - "2025": 273961.2451437518, - "2026": 268768.6207733748, - "2027": 262899.2189040347, - "2028": 254808.26418146474, - "2029": 246655.27688726087, - "2030": 236983.33713044462, - "2031": 228811.92723624405, - "2032": 221606.37387481015, - "2033": 211412.23090126438, - "2034": 203334.7372764695, - "2035": 195445.54877962262, - "2036": 187964.24434231012, - "2037": 180737.67546698032, - "2038": 174362.9248748426, - "2039": 168165.14301424593, - "2040": 161143.35754877733, - "2041": 154941.99703412293, - "2042": 149764.37907288942, - "2043": 143126.17444536026, - "2044": 138266.8657697442, - "2045": 133476.98367666485, - "2046": 128681.05389538038, - "2047": 123067.4051514386, - "2048": 118352.2402855361, - "2049": 114555.8117956741, - "2050": 110728.75233328465 - }, - "stock": { - "2016": 0.378, - "2017": 0.368, - "2018": 0.35800000000000004, - "2019": 0.34700000000000003, - "2020": 0.337, - "2021": 0.328, - "2022": 0.32000000000000006, - "2023": 0.309, - "2024": 0.30100000000000005, - "2025": 0.29100000000000004, - "2026": 0.28200000000000003, - "2027": 0.274, - "2028": 0.265, - "2029": 0.257, - "2030": 0.24800000000000003, - "2031": 0.241, - "2032": 0.235, - "2033": 0.22599999999999998, - "2034": 0.219, - "2035": 0.212, - "2036": 0.20500000000000002, - "2037": 0.198, - "2038": 0.192, - "2039": 0.186, - "2040": 0.179, - "2041": 0.173, - "2042": 0.168, - "2043": 0.161, - "2044": 0.156, - "2045": 0.151, - "2046": 0.146, - "2047": 0.13999999999999999, - "2048": 0.135, - "2049": 0.131, - "2050": 0.127 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -798547,312 +815793,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 8456237.664250376, - "2017": 7448787.253826907, - "2018": 10498897.893655274, - "2019": 9953329.81717848, - "2020": 8344831.416481794, - "2021": 8484575.852561438, - "2022": 9105855.173716068, - "2023": 8298260.387387403, - "2024": 7828349.247807018, - "2025": 7825016.596702137, - "2026": 7754655.12222087, - "2027": 7640055.646786583, - "2028": 7492808.486729878, - "2029": 7317698.888032975, - "2030": 7131489.031191876, - "2031": 6945534.279452968, - "2032": 6763286.773924897, - "2033": 6569164.932394648, - "2034": 6382601.310857457, - "2035": 6200477.986864647, - "2036": 6031808.35829557, - "2037": 5872890.950161104, - "2038": 5708650.803144429, - "2039": 5555409.045089015, - "2040": 5400111.260015384, - "2041": 5248769.597940482, - "2042": 5102586.945934489, - "2043": 4969210.2966006305, - "2044": 4837975.876741419, - "2045": 4708951.787128881, - "2046": 4582044.0576912, - "2047": 4458254.054145431, - "2048": 4338142.898182, - "2049": 4220213.687994432, - "2050": 4103286.9836934614 - }, - "stock": { - "2016": 6.029000000000001, - "2017": 5.8999999999999995, - "2018": 5.763, - "2019": 5.643999999999999, - "2020": 5.5249999999999995, - "2021": 5.424, - "2022": 5.319, - "2023": 5.2139999999999995, - "2024": 5.112, - "2025": 5.013999999999999, - "2026": 4.914, - "2027": 4.814, - "2028": 4.714, - "2029": 4.618, - "2030": 4.524, - "2031": 4.439, - "2032": 4.355, - "2033": 4.268000000000001, - "2034": 4.182, - "2035": 4.094, - "2036": 4.008, - "2037": 3.9219999999999997, - "2038": 3.835, - "2039": 3.75, - "2040": 3.6639999999999997, - "2041": 3.582, - "2042": 3.5, - "2043": 3.42, - "2044": 3.3409999999999993, - "2045": 3.262, - "2046": 3.185, - "2047": 3.109, - "2048": 3.0340000000000003, - "2049": 2.96, - "2050": 2.887 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 25046632.55932643, - "2017": 22568312.78632432, - "2018": 32826688.419068284, - "2019": 32032343.56096937, - "2020": 27606699.99996497, - "2021": 28844526.23580184, - "2022": 31649589.847788185, - "2023": 29537720.825745143, - "2024": 28606532.533613592, - "2025": 29389784.443163987, - "2026": 29907998.412504982, - "2027": 30242557.92886452, - "2028": 30465049.828900233, - "2029": 30544962.24567534, - "2030": 30558211.18273973, - "2031": 30555399.875693407, - "2032": 30522297.324115664, - "2033": 30407614.988762967, - "2034": 30276284.8145671, - "2035": 30130605.68884991, - "2036": 29996253.13726444, - "2037": 29874674.134132244, - "2038": 29704640.255081665, - "2039": 29540889.94968405, - "2040": 29348562.32407334, - "2041": 29140673.376746923, - "2042": 28940502.49421856, - "2043": 28774156.89133767, - "2044": 28604285.628413923, - "2045": 28430415.821602043, - "2046": 28239633.07013645, - "2047": 28047182.02277492, - "2048": 27855612.850792296, - "2049": 27664220.392793976, - "2050": 27457665.016596667 - }, - "stock": { - "2016": 18.299999999999997, - "2017": 18.343, - "2018": 18.517, - "2019": 18.689, - "2020": 18.833000000000002, - "2021": 19.025000000000002, - "2022": 19.16, - "2023": 19.287999999999997, - "2024": 19.429999999999996, - "2025": 19.589, - "2026": 19.714000000000002, - "2027": 19.817999999999998, - "2028": 19.93, - "2029": 20.042, - "2030": 20.153, - "2031": 20.299, - "2032": 20.426000000000002, - "2033": 20.529, - "2034": 20.611, - "2035": 20.668, - "2036": 20.704, - "2037": 20.721, - "2038": 20.723, - "2039": 20.705, - "2040": 20.674, - "2041": 20.644000000000002, - "2042": 20.604, - "2043": 20.552, - "2044": 20.496, - "2045": 20.432000000000002, - "2046": 20.361000000000004, - "2047": 20.284, - "2048": 20.200000000000003, - "2049": 20.111, - "2050": 20.016 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 892091.7764231932, - "2017": 779906.9598487741, - "2018": 1089689.687276441, - "2019": 1025392.6218521532, - "2020": 852873.5835532426, - "2021": 859793.9116367277, - "2022": 915235.9784957507, - "2023": 828737.786867453, - "2024": 775094.2185793865, - "2025": 768986.9601338744, - "2026": 756368.4652741435, - "2027": 738320.4243488907, - "2028": 718895.6843698891, - "2029": 697145.866291687, - "2030": 674038.7860683912, - "2031": 651538.8448536266, - "2032": 628340.9019594388, - "2033": 606388.0788423794, - "2034": 584098.8745754426, - "2035": 564351.3242854428, - "2036": 544688.5044399846, - "2037": 525013.9157066512, - "2038": 506836.941773904, - "2039": 489387.005226939, - "2040": 471899.4159112765, - "2041": 455161.0253125945, - "2042": 438886.55984695413, - "2043": 423475.81206170213, - "2044": 409899.49484466144, - "2045": 395605.3912690744, - "2046": 382153.8721723567, - "2047": 369723.9230796496, - "2048": 355740.25102570135, - "2049": 343566.919211592, - "2050": 331360.9997098732 - }, - "stock": { - "2016": 1.068, - "2017": 1.036, - "2018": 1.002, - "2019": 0.9730000000000001, - "2020": 0.9440000000000001, - "2021": 0.918, - "2022": 0.892, - "2023": 0.8680000000000001, - "2024": 0.8430000000000001, - "2025": 0.8200000000000001, - "2026": 0.797, - "2027": 0.773, - "2028": 0.751, - "2029": 0.73, - "2030": 0.7090000000000001, - "2031": 0.69, - "2032": 0.6699999999999999, - "2033": 0.6519999999999999, - "2034": 0.633, - "2035": 0.616, - "2036": 0.598, - "2037": 0.579, - "2038": 0.5619999999999999, - "2039": 0.5449999999999999, - "2040": 0.528, - "2041": 0.512, - "2042": 0.496, - "2043": 0.48000000000000004, - "2044": 0.466, - "2045": 0.451, - "2046": 0.437, - "2047": 0.42400000000000004, - "2048": 0.40900000000000003, - "2049": 0.396, - "2050": 0.383 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -806497,315 +823438,10 @@ "2049": 0.0, "2050": 0.0 }, - "stock": "NA" - } - }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2234126.4946816517, - "2017": 1980248.8608138287, - "2018": 2811696.997436665, - "2019": 2656454.774345147, - "2020": 2218932.606421547, - "2021": 2258939.275848754, - "2022": 2434398.2628561254, - "2023": 2213455.370500553, - "2024": 2084715.963200112, - "2025": 2079811.4407607762, - "2026": 2058439.4767876465, - "2027": 2024820.9675017025, - "2028": 1982102.2595254392, - "2029": 1932143.5891938207, - "2030": 1877196.786223015, - "2031": 1823580.0028251584, - "2032": 1768484.0255056664, - "2033": 1714221.4241537254, - "2034": 1659395.892235769, - "2035": 1610141.3973747245, - "2036": 1558188.9919763994, - "2037": 1513177.3538249843, - "2038": 1466022.7183794002, - "2039": 1423467.8120942116, - "2040": 1380771.0914371253, - "2041": 1336192.9762662766, - "2042": 1297434.2233731013, - "2043": 1259415.4127033527, - "2044": 1223166.6947412423, - "2045": 1184971.6878614533, - "2046": 1150467.0633850554, - "2047": 1115065.8213965248, - "2048": 1081717.701236696, - "2049": 1048437.6974788083, - "2050": 1016774.1273918987 - }, - "stock": { - "2016": 1.6009999999999998, - "2017": 1.576, - "2018": 1.55, - "2019": 1.512, - "2020": 1.474, - "2021": 1.4480000000000002, - "2022": 1.4249999999999998, - "2023": 1.392, - "2024": 1.362, - "2025": 1.333, - "2026": 1.304, - "2027": 1.275, - "2028": 1.246, - "2029": 1.218, - "2030": 1.189, - "2031": 1.163, - "2032": 1.1360000000000001, - "2033": 1.1110000000000002, - "2034": 1.084, - "2035": 1.06, - "2036": 1.032, - "2037": 1.0070000000000001, - "2038": 0.9810000000000001, - "2039": 0.9570000000000001, - "2040": 0.933, - "2041": 0.908, - "2042": 0.8860000000000001, - "2043": 0.863, - "2044": 0.841, - "2045": 0.817, - "2046": 0.796, - "2047": 0.774, - "2048": 0.753, - "2049": 0.732, - "2050": 0.712 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 6948512.505318347, - "2017": 6428312.139186171, - "2018": 9530592.002563333, - "2019": 9410969.225654854, - "2020": 8223231.393578452, - "2021": 8747508.724151248, - "2022": 9860589.737143876, - "2023": 9291113.629499447, - "2024": 9039589.036799887, - "2025": 9330580.559239224, - "2026": 9536123.523212355, - "2027": 9682219.032498298, - "2028": 9792362.740474561, - "2029": 9856699.41080618, - "2030": 9900129.213776985, - "2031": 9926520.997174842, - "2032": 9944470.974494332, - "2033": 9931967.575846273, - "2034": 9915524.107764231, - "2035": 9889807.602625275, - "2036": 9873150.008023601, - "2037": 9855150.646175016, - "2038": 9821421.2816206, - "2039": 9786998.187905788, - "2040": 9741457.908562874, - "2041": 9697483.023733722, - "2042": 9650659.776626898, - "2043": 9621774.58729665, - "2044": 9588978.305258758, - "2045": 9555870.312138546, - "2046": 9512785.936614944, - "2047": 9469581.178603474, - "2048": 9423548.298763305, - "2049": 9375549.302521193, - "2050": 9319789.872608101 - }, - "stock": { - "2016": 5.058999999999999, - "2017": 5.203999999999999, - "2018": 5.342, - "2019": 5.444, - "2020": 5.547999999999999, - "2021": 5.695, - "2022": 5.87, - "2023": 5.944000000000001, - "2024": 6.008999999999999, - "2025": 6.083, - "2026": 6.143000000000001, - "2027": 6.198, - "2028": 6.256, - "2029": 6.313000000000001, - "2030": 6.369, - "2031": 6.428, - "2032": 6.484, - "2033": 6.532, - "2034": 6.571, - "2035": 6.603, - "2036": 6.63, - "2037": 6.648, - "2038": 6.66, - "2039": 6.666, - "2040": 6.667, - "2041": 6.673, - "2042": 6.672, - "2043": 6.6690000000000005, - "2044": 6.663, - "2045": 6.653, - "2046": 6.641, - "2047": 6.627000000000001, - "2048": 6.609, - "2049": 6.59, - "2050": 6.566 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } + "stock": "NA" } - } + }, + "supply": {} }, "cooling": { "demand": { @@ -814453,312 +831089,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2055441.8491892626, - "2017": 1816132.7333525023, - "2018": 2570305.1833290556, - "2019": 2445483.857089501, - "2020": 2056498.57624072, - "2021": 2092553.8337504936, - "2022": 2246455.9780314066, - "2023": 2047332.7584002367, - "2024": 1932617.128381161, - "2025": 1932487.1778930698, - "2026": 1917544.2043270331, - "2027": 1888844.8117148522, - "2028": 1855339.362111655, - "2029": 1811484.3898367907, - "2030": 1767031.021275632, - "2031": 1721378.407475146, - "2032": 1674207.3302978675, - "2033": 1625074.282755298, - "2034": 1578550.0030476472, - "2035": 1531535.883064365, - "2036": 1489770.1168765707, - "2037": 1450217.4457240573, - "2038": 1408686.5211079551, - "2039": 1368896.2596645427, - "2040": 1330847.637479648, - "2041": 1291877.793188736, - "2042": 1256010.3236943071, - "2043": 1222174.223483579, - "2044": 1188653.429889908, - "2045": 1155553.6340493269, - "2046": 1123967.1489178163, - "2047": 1092771.9447537775, - "2048": 1061997.6599846738, - "2049": 1033044.4647183423, - "2050": 1003973.4103545898 - }, - "stock": { - "2016": 1.4449999999999998, - "2017": 1.4179999999999997, - "2018": 1.3909999999999998, - "2019": 1.367, - "2020": 1.342, - "2021": 1.3179999999999998, - "2022": 1.293, - "2023": 1.2670000000000001, - "2024": 1.243, - "2025": 1.219, - "2026": 1.1960000000000002, - "2027": 1.171, - "2028": 1.1480000000000001, - "2029": 1.124, - "2030": 1.102, - "2031": 1.081, - "2032": 1.059, - "2033": 1.037, - "2034": 1.016, - "2035": 0.9930000000000001, - "2036": 0.972, - "2037": 0.9510000000000001, - "2038": 0.929, - "2039": 0.907, - "2040": 0.886, - "2041": 0.865, - "2042": 0.845, - "2043": 0.825, - "2044": 0.805, - "2045": 0.785, - "2046": 0.766, - "2047": 0.747, - "2048": 0.728, - "2049": 0.71, - "2050": 0.692 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 6389647.150810736, - "2017": 5822018.266647497, - "2018": 8515906.816670943, - "2019": 8366437.142910499, - "2020": 7274368.42375928, - "2021": 7655699.166249506, - "2022": 8458850.021968592, - "2023": 7933484.241599764, - "2024": 7710691.87161884, - "2025": 7950823.82210693, - "2026": 8123789.795672968, - "2027": 8249360.188285147, - "2028": 8340581.637888345, - "2029": 8398517.610163208, - "2030": 8437361.978724366, - "2031": 8456525.592524853, - "2032": 8471075.669702131, - "2033": 8463757.717244701, - "2034": 8451002.996952355, - "2035": 8436653.116935637, - "2036": 8423588.88312343, - "2037": 8414149.554275945, - "2038": 8392314.478892045, - "2039": 8373435.740335458, - "2040": 8344139.362520352, - "2041": 8309577.206811264, - "2042": 8275444.676305693, - "2043": 8251845.776516421, - "2044": 8227430.570110093, - "2045": 8201702.365950674, - "2046": 8170398.851082183, - "2047": 8139246.055246222, - "2048": 8108404.340015325, - "2049": 8075482.535281658, - "2050": 8038677.58964541 - }, - "stock": { - "2016": 4.5520000000000005, - "2017": 4.605, - "2018": 4.664, - "2019": 4.727999999999999, - "2020": 4.795999999999999, - "2021": 4.871999999999999, - "2022": 4.920999999999999, - "2023": 4.965, - "2024": 5.017, - "2025": 5.071999999999999, - "2026": 5.122, - "2027": 5.167999999999999, - "2028": 5.213, - "2029": 5.2620000000000005, - "2030": 5.311, - "2031": 5.3580000000000005, - "2032": 5.404, - "2033": 5.445, - "2034": 5.481999999999999, - "2035": 5.510999999999999, - "2036": 5.535, - "2037": 5.555, - "2038": 5.57, - "2039": 5.582, - "2040": 5.587, - "2041": 5.594, - "2042": 5.596, - "2043": 5.5969999999999995, - "2044": 5.5969999999999995, - "2045": 5.595, - "2046": 5.59, - "2047": 5.5840000000000005, - "2048": 5.577, - "2049": 5.567, - "2050": 5.556 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -818896,7 +835227,7 @@ "2017": 6928757.417913321, "2018": 5848984.296687691, "2019": 4703509.44700213, - "2020": 3928768.000956008, + "2020": 3928768.0009560087, "2021": 3389673.9653104725, "2022": 2767005.2088814117, "2023": 1717978.7241971875, @@ -818974,11 +835305,11 @@ "2017": 1763911.7949817101, "2018": 1700322.9090637234, "2019": 1714867.545137211, - "2020": 1636933.955659883, + "2020": 1636933.9556598833, "2021": 1619137.351341549, "2022": 1617965.6919321795, "2023": 1706550.0902085328, - "2024": 1768993.0484674536, + "2024": 1768993.048467453, "2025": 1798371.1319821645, "2026": 1744221.1583757598, "2027": 1677532.8710239183, @@ -819125,15 +835456,15 @@ "2050": 0.0 }, "energy": { - "2015": 3625490.227542769, + "2015": 3625490.2275427706, "2016": 3782887.035453201, "2017": 3906328.4007500815, "2018": 3714346.4158448647, - "2019": 3589086.531501214, - "2020": 3687590.874701363, - "2021": 2934167.2442734563, + "2019": 3589086.531501215, + "2020": 3687590.8747013626, + "2021": 2934167.2442734567, "2022": 1803340.6646532107, - "2023": 666795.1679866678, + "2023": 666795.1679866677, "2024": 118394.5875910111, "2025": 4093.163509875732, "2026": 0.0, @@ -819203,15 +835534,15 @@ "2050": 0.0 }, "energy": { - "2015": 287017.9795384007, + "2015": 287017.9795384008, "2016": 264068.1182974038, "2017": 241375.53652659402, "2018": 227791.05403353178, - "2019": 212582.32805887342, - "2020": 188074.00523051477, - "2021": 181417.88236068847, + "2019": 212582.32805887348, + "2020": 188074.00523051474, + "2021": 181417.8823606885, "2022": 184103.0641234006, - "2023": 189211.368255341, + "2023": 189211.36825534096, "2024": 168283.6375826083, "2025": 128423.74491691425, "2026": 80403.86198454256, @@ -819281,15 +835612,15 @@ "2050": 0.0 }, "energy": { - "2015": 1139439.8295650731, + "2015": 1139439.8295650736, "2016": 1045895.0462101431, "2017": 899335.3800703789, "2018": 937748.6235094029, - "2019": 860345.5859769281, + "2019": 860345.5859769285, "2020": 691379.9117865127, - "2021": 451202.1375523328, + "2021": 451202.13755233283, "2022": 193274.2116044165, - "2023": 47197.04337552519, + "2023": 47197.04337552518, "2024": 4179.4422640648, "2025": 0.0, "2026": 0.0, @@ -819359,15 +835690,15 @@ "2050": 86469984.0 }, "energy": { - "2015": 192372.9633537559, + "2015": 192372.96335375594, "2016": 210360.80003925227, "2017": 247516.68265294575, "2018": 326686.9066122002, - "2019": 409926.5544629837, + "2019": 409926.5544629838, "2020": 460788.2082816096, - "2021": 724287.7358135225, + "2021": 724287.7358135226, "2022": 1136651.059618972, - "2023": 1649561.4203824664, + "2023": 1649561.420382466, "2024": 1986475.332562316, "2025": 2114433.09157321, "2026": 2185977.1380154574, @@ -819444,7 +835775,7 @@ "2019": 824288.4810628484, "2020": 467876.7052968237, "2021": 228958.9036960618, - "2022": 98822.72610591263, + "2022": 98822.72610591268, "2023": 0.0, "2024": 0.0, "2025": 0.0, @@ -819600,7 +835931,7 @@ "2019": 1030.0860458555546, "2020": 1559.0169459121855, "2021": 1787.0971999453473, - "2022": 1854.6580627622373, + "2022": 1854.6580627622375, "2023": 2025.1305293588039, "2024": 2210.229106406644, "2025": 2436.2543150874562, @@ -819678,7 +836009,7 @@ "2019": 1312004.5519450686, "2020": 1508587.4878801266, "2021": 1719340.0140607222, - "2022": 1890405.6975876817, + "2022": 1890405.697587682, "2023": 2034232.83899742, "2024": 2143481.874195725, "2025": 2261379.4185581915, @@ -822512,237 +838843,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 3715223.0, - "2016": 3780652.0, - "2017": 3848825.0, - "2018": 3921894.0, - "2019": 3993736.0, - "2020": 4076863.0, - "2021": 4169222.0, - "2022": 4269104.0, - "2023": 4357120.0, - "2024": 4450526.0, - "2025": 4547713.0, - "2026": 4644511.0, - "2027": 4741745.0, - "2028": 4840009.0, - "2029": 4938502.0, - "2030": 5036076.0, - "2031": 5132824.0, - "2032": 5229304.0, - "2033": 5324312.0, - "2034": 5417331.0, - "2035": 5510030.0, - "2036": 5603120.0, - "2037": 5696076.0, - "2038": 5789091.0, - "2039": 5881856.0, - "2040": 5975888.0, - "2041": 6070590.0, - "2042": 6164401.0, - "2043": 6258149.0, - "2044": 6352032.0, - "2045": 6446059.0, - "2046": 6539882.0, - "2047": 6633356.0, - "2048": 6726168.0, - "2049": 6818029.0, - "2050": 6909134.0 - }, - "energy": { - "2015": 169129680, - "2016": 177335424, - "2017": 180293264, - "2018": 193289600, - "2019": 234087840, - "2020": 219285408, - "2021": 209804416, - "2022": 210654496, - "2023": 173958080, - "2024": 213415664, - "2025": 215306672, - "2026": 216489872, - "2027": 216847728, - "2028": 216623712, - "2029": 216260864, - "2030": 215847040, - "2031": 215267504, - "2032": 214755776, - "2033": 215103056, - "2034": 215164752, - "2035": 215381712, - "2036": 215852384, - "2037": 216455472, - "2038": 217037120, - "2039": 217845840, - "2040": 218701488, - "2041": 219663232, - "2042": 220582640, - "2043": 221672192, - "2044": 222994864, - "2045": 224204528, - "2046": 225423280, - "2047": 226712384, - "2048": 227902832, - "2049": 229103024, - "2050": 230114704 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 3012342.9729729732, + "2016": 3065393.513513514, + "2017": 3120668.9189189193, + "2018": 3179914.0540540544, + "2019": 3238164.3243243247, + "2020": 3305564.5945945946, + "2021": 3380450.2702702703, + "2022": 3461435.6756756757, + "2023": 3532800.0, + "2024": 3608534.594594595, + "2025": 3687334.864864865, + "2026": 3765819.72972973, + "2027": 3844658.1081081084, + "2028": 3924331.621621622, + "2029": 4004190.810810811, + "2030": 4083304.8648648653, + "2031": 4161749.1891891896, + "2032": 4239976.216216217, + "2033": 4317009.72972973, + "2034": 4392430.540540541, + "2035": 4467591.891891892, + "2036": 4543070.27027027, + "2037": 4618440.0, + "2038": 4693857.567567568, + "2039": 4769072.432432433, + "2040": 4845314.594594595, + "2041": 4922100.0, + "2042": 4998162.972972973, + "2043": 5074174.864864865, + "2044": 5150296.216216217, + "2045": 5226534.324324325, + "2046": 5302607.027027028, + "2047": 5378396.756756757, + "2048": 5453649.72972973, + "2049": 5528131.621621622, + "2050": 5602000.540540541 + }, + "energy": { + "2015": 129514543.32554536, + "2016": 135798261.16150612, + "2017": 138063288.19183, + "2018": 148015500.73042965, + "2019": 179257595.09308672, + "2020": 167922327.2643565, + "2021": 160662061.95105875, + "2022": 161313028.25685546, + "2023": 133211990.28454784, + "2024": 163427449.6438356, + "2025": 164875528.0505644, + "2026": 165781587.87201494, + "2027": 166055623.49022403, + "2028": 165884078.61449546, + "2029": 165606220.26925063, + "2030": 165289325.99985242, + "2031": 164845534.3461302, + "2032": 164453668.06797668, + "2033": 164719604.89589533, + "2034": 164766849.88131133, + "2035": 164932991.47940287, + "2036": 165293418.2781535, + "2037": 165755245.36199304, + "2038": 166200654.32330734, + "2039": 166819948.35542658, + "2040": 167475178.47214776, + "2041": 168211653.79070854, + "2042": 168915709.44344702, + "2043": 169750056.3759868, + "2044": 170762919.7601633, + "2045": 171689244.9358353, + "2046": 172622529.4350852, + "2047": 173609687.4304124, + "2048": 174521297.55746293, + "2049": 175440369.35363123, + "2050": 176215084.1948796 + } + }, + "panel replacement": { + "stock": { + "2015": 602468.5945945947, + "2016": 613078.7027027027, + "2017": 624133.7837837838, + "2018": 635982.8108108109, + "2019": 647632.8648648649, + "2020": 661112.9189189189, + "2021": 676090.0540540541, + "2022": 692287.1351351351, + "2023": 706560.0, + "2024": 721706.9189189189, + "2025": 737466.972972973, + "2026": 753163.945945946, + "2027": 768931.6216216217, + "2028": 784866.3243243244, + "2029": 800838.1621621622, + "2030": 816660.972972973, + "2031": 832349.8378378379, + "2032": 847995.2432432433, + "2033": 863401.945945946, + "2034": 878486.1081081082, + "2035": 893518.3783783785, + "2036": 908614.0540540541, + "2037": 923688.0, + "2038": 938771.5135135136, + "2039": 953814.4864864865, + "2040": 969062.9189189189, + "2041": 984420.0, + "2042": 999632.5945945947, + "2043": 1014834.972972973, + "2044": 1030059.2432432433, + "2045": 1045306.864864865, + "2046": 1060521.4054054054, + "2047": 1075679.3513513515, + "2048": 1090729.945945946, + "2049": 1105626.3243243245, + "2050": 1120400.1081081082 + }, + "energy": { + "2015": 34939761.32578702, + "2016": 36634950.11146029, + "2017": 37245997.34834897, + "2018": 39930853.59563646, + "2019": 48359183.66823032, + "2020": 45301213.94274398, + "2021": 43342577.24685656, + "2022": 43518191.55835899, + "2023": 35937239.37686256, + "2024": 44088609.18642049, + "2025": 44479264.2635492, + "2026": 44723696.37978493, + "2027": 44797624.28663723, + "2028": 44751345.80037062, + "2029": 44676386.618058324, + "2030": 44590896.52672201, + "2031": 44471172.71763243, + "2032": 44365457.06687425, + "2033": 44437200.12411423, + "2034": 44449945.631081164, + "2035": 44494766.44914954, + "2036": 44592000.520323396, + "2037": 44716589.83414724, + "2038": 44836749.95208527, + "2039": 45003819.88197215, + "2040": 45180584.462256856, + "2041": 45379266.951436214, + "2042": 45569203.43142612, + "2043": 45794289.216677025, + "2044": 46067534.24376098, + "2045": 46317433.44208263, + "2046": 46569210.090600654, + "2047": 46835520.45129026, + "2048": 47081449.90016499, + "2049": 47329392.31940873, + "2050": 47538390.86855795 + } + }, + "panel management": { + "stock": { + "2015": 100411.43243243244, + "2016": 102179.78378378379, + "2017": 104022.29729729731, + "2018": 105997.13513513515, + "2019": 107938.81081081081, + "2020": 110185.4864864865, + "2021": 112681.67567567568, + "2022": 115381.1891891892, + "2023": 117760.0, + "2024": 120284.4864864865, + "2025": 122911.16216216217, + "2026": 125527.32432432433, + "2027": 128155.27027027028, + "2028": 130811.05405405407, + "2029": 133473.02702702704, + "2030": 136110.16216216216, + "2031": 138724.972972973, + "2032": 141332.54054054056, + "2033": 143900.32432432432, + "2034": 146414.35135135136, + "2035": 148919.72972972973, + "2036": 151435.67567567568, + "2037": 153948.0, + "2038": 156461.91891891893, + "2039": 158969.0810810811, + "2040": 161510.4864864865, + "2041": 164070.0, + "2042": 166605.43243243246, + "2043": 169139.16216216216, + "2044": 171676.54054054056, + "2045": 174217.81081081083, + "2046": 176753.56756756757, + "2047": 179279.8918918919, + "2048": 181788.32432432435, + "2049": 184271.05405405405, + "2050": 186733.35135135136 + }, + "energy": { + "2015": 4675375.348667615, + "2016": 4902212.727033596, + "2017": 4983978.459821023, + "2018": 5343245.673933894, + "2019": 6471061.238682938, + "2020": 6061866.79289951, + "2021": 5799776.802084681, + "2022": 5823276.1847855495, + "2023": 4808850.338589589, + "2024": 5899605.1697438955, + "2025": 5951879.685886379, + "2026": 5984587.748200123, + "2027": 5994480.22313872, + "2028": 5988287.585133922, + "2029": 5978257.112691041, + "2030": 5966817.473425556, + "2031": 5950796.936237373, + "2032": 5936650.865149064, + "2033": 5946250.97999044, + "2034": 5947956.487607503, + "2035": 5953954.071447589, + "2036": 5966965.201523092, + "2037": 5983636.803859697, + "2038": 5999715.724607385, + "2039": 6022071.762601275, + "2040": 6045725.065595384, + "2041": 6072311.257855247, + "2042": 6097727.125126844, + "2043": 6127846.4073361615, + "2044": 6164409.996075719, + "2045": 6197849.622082051, + "2046": 6231540.474314133, + "2047": 6267176.118297311, + "2048": 6300084.542372084, + "2049": 6333262.326960029, + "2050": 6361228.936562436 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 2927145.393939394, + "2016": 2978695.515151515, + "2017": 3032407.5757575757, + "2018": 3089977.090909091, + "2019": 3146579.8787878784, + "2020": 3212073.8787878784, + "2021": 3284841.5757575757, + "2022": 3363536.484848485, + "2023": 3432882.4242424243, + "2024": 3506475.0303030303, + "2025": 3583046.606060606, + "2026": 3659311.696969697, + "2027": 3735920.3030303027, + "2028": 3813340.424242424, + "2029": 3890940.9696969697, + "2030": 3967817.4545454546, + "2031": 4044043.1515151514, + "2032": 4120057.696969697, + "2033": 4194912.484848484, + "2034": 4268200.181818182, + "2035": 4341235.757575758, + "2036": 4414579.393939394, + "2037": 4487817.454545454, + "2038": 4561102.0, + "2039": 4634189.575757575, + "2040": 4708275.393939394, + "2041": 4782889.090909091, + "2042": 4856800.787878788, + "2043": 4930662.848484849, + "2044": 5004631.2727272725, + "2045": 5078713.151515151, + "2046": 5152634.303030303, + "2047": 5226280.484848484, + "2048": 5299405.090909091, + "2049": 5371780.424242424, + "2050": 5443560.121212121 + }, + "energy": { + "2015": 124914411.28491664, + "2016": 130974942.3573738, + "2017": 133159519.55443926, + "2018": 142758246.75773656, + "2019": 172890676.09279317, + "2020": 161958017.32547918, + "2021": 154955624.0490477, + "2022": 155583469.16023743, + "2023": 128480531.33816862, + "2024": 157622789.96530697, + "2025": 159019435.13755035, + "2026": 159893313.2849714, + "2027": 160157615.633115, + "2028": 159992163.73396635, + "2029": 159724174.43542388, + "2030": 159418535.70107773, + "2031": 158990506.7574978, + "2032": 158612558.89016896, + "2033": 158869050.1030124, + "2034": 158914617.02845466, + "2035": 159074857.56502032, + "2036": 159422482.6287483, + "2037": 159867906.41523567, + "2038": 160297495.2224459, + "2039": 160894793.00420922, + "2040": 161526750.48315153, + "2041": 162237067.4752182, + "2042": 162916116.2917869, + "2043": 163720828.66778326, + "2044": 164697716.90054667, + "2045": 165591140.61194113, + "2046": 166491276.46380532, + "2047": 167443372.31856617, + "2048": 168322603.63435477, + "2049": 169209031.5937104, + "2050": 169956229.90691435 + } + }, + "panel replacement": { + "stock": { + "2015": 112582.51515151515, + "2016": 114565.21212121213, + "2017": 116631.06060606061, + "2018": 118845.27272727274, + "2019": 121022.30303030304, + "2020": 123541.30303030304, + "2021": 126340.06060606061, + "2022": 129366.78787878789, + "2023": 132033.9393939394, + "2024": 134864.42424242425, + "2025": 137809.48484848486, + "2026": 140742.75757575757, + "2027": 143689.24242424243, + "2028": 146666.9393939394, + "2029": 149651.57575757577, + "2030": 152608.36363636365, + "2031": 155540.12121212122, + "2032": 158463.75757575757, + "2033": 161342.78787878787, + "2034": 164161.54545454547, + "2035": 166970.60606060608, + "2036": 169791.51515151517, + "2037": 172608.36363636365, + "2038": 175427.0, + "2039": 178238.0606060606, + "2040": 181087.51515151517, + "2041": 183957.27272727274, + "2042": 186800.0303030303, + "2043": 189640.87878787878, + "2044": 192485.81818181818, + "2045": 195335.12121212122, + "2046": 198178.24242424243, + "2047": 201010.78787878787, + "2048": 203823.27272727274, + "2049": 206606.9393939394, + "2050": 209367.696969697 + }, + "energy": { + "2015": 4467621.872771338, + "2016": 4684379.578318714, + "2017": 4762511.995291051, + "2018": 5105814.926979243, + "2019": 6183515.241877103, + "2020": 5792503.628933649, + "2021": 5542059.784690757, + "2022": 5564514.9563768, + "2023": 4595165.810952319, + "2024": 5637452.211098717, + "2025": 5687403.873647748, + "2026": 5718658.531019907, + "2027": 5728111.427122487, + "2028": 5722193.963189186, + "2029": 5712609.201595057, + "2030": 5701677.890462217, + "2031": 5686369.236714049, + "2032": 5672851.755892767, + "2033": 5682025.283117415, + "2034": 5683655.005346314, + "2035": 5689386.082479059, + "2036": 5701819.054161504, + "2037": 5717749.842536471, + "2038": 5733114.285531064, + "2039": 5754476.917807952, + "2040": 5777079.170234568, + "2041": 5802483.987002428, + "2042": 5826770.48296695, + "2043": 5855551.394435131, + "2044": 5890490.255300368, + "2045": 5922443.968836065, + "2046": 5954637.745189712, + "2047": 5988689.895153438, + "2048": 6020136.011075829, + "2049": 6051839.518294226, + "2050": 6078563.41262339 + } + }, + "panel management": { + "stock": { + "2015": 675495.0909090909, + "2016": 687391.2727272727, + "2017": 699786.3636363636, + "2018": 713071.6363636364, + "2019": 726133.8181818182, + "2020": 741247.8181818182, + "2021": 758040.3636363636, + "2022": 776200.7272727273, + "2023": 792203.6363636364, + "2024": 809186.5454545455, + "2025": 826856.9090909091, + "2026": 844456.5454545455, + "2027": 862135.4545454546, + "2028": 880001.6363636364, + "2029": 897909.4545454546, + "2030": 915650.1818181819, + "2031": 933240.7272727273, + "2032": 950782.5454545455, + "2033": 968056.7272727273, + "2034": 984969.2727272727, + "2035": 1001823.6363636364, + "2036": 1018749.0909090909, + "2037": 1035650.1818181819, + "2038": 1052562.0, + "2039": 1069428.3636363638, + "2040": 1086525.0909090908, + "2041": 1103743.6363636365, + "2042": 1120800.1818181819, + "2043": 1137845.2727272727, + "2044": 1154914.9090909092, + "2045": 1172010.7272727273, + "2046": 1189069.4545454546, + "2047": 1206064.7272727273, + "2048": 1222939.6363636365, + "2049": 1239641.6363636365, + "2050": 1256206.1818181819 + }, + "energy": { + "2015": 39747646.84231203, + "2016": 41676102.06430749, + "2017": 42371232.45026969, + "2018": 45425538.31528419, + "2019": 55013648.665329725, + "2020": 51534887.045587175, + "2021": 49306732.16626153, + "2022": 49506511.88338576, + "2023": 40882382.85087906, + "2024": 50155421.823594324, + "2025": 50599832.98880192, + "2026": 50877900.18400872, + "2027": 50962000.93976254, + "2028": 50909354.30284448, + "2029": 50824080.362981066, + "2030": 50726826.40846005, + "2031": 50590628.00578817, + "2032": 50470365.35393829, + "2033": 50551980.61387018, + "2034": 50566479.96619902, + "2035": 50617468.35250063, + "2036": 50728082.3170902, + "2037": 50869815.74222785, + "2038": 51006510.49202303, + "2039": 51196570.07798283, + "2040": 51397658.34661392, + "2041": 51623680.53777938, + "2042": 51839753.22524616, + "2043": 52095811.937781624, + "2044": 52406656.844152965, + "2045": 52690943.4192228, + "2046": 52977365.791004986, + "2047": 53280321.78628039, + "2048": 53560092.3545694, + "2049": 53842152.88799539, + "2050": 54079910.68046228 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 3377475.4545454546, + "2016": 3436956.3636363633, + "2017": 3498931.818181818, + "2018": 3565358.1818181816, + "2019": 3630669.090909091, + "2020": 3706239.090909091, + "2021": 3790201.818181818, + "2022": 3881003.6363636362, + "2023": 3961018.1818181816, + "2024": 4045932.727272727, + "2025": 4134284.5454545454, + "2026": 4222282.7272727275, + "2027": 4310677.2727272725, + "2028": 4400008.181818182, + "2029": 4489547.2727272725, + "2030": 4578250.909090909, + "2031": 4666203.636363636, + "2032": 4753912.7272727275, + "2033": 4840283.636363636, + "2034": 4924846.363636363, + "2035": 5009118.181818182, + "2036": 5093745.454545454, + "2037": 5178250.909090909, + "2038": 5262810.0, + "2039": 5347141.818181818, + "2040": 5432625.454545454, + "2041": 5518718.181818182, + "2042": 5604000.909090909, + "2043": 5689226.363636363, + "2044": 5774574.545454545, + "2045": 5860053.636363636, + "2046": 5945347.2727272725, + "2047": 6030323.636363636, + "2048": 6114698.181818182, + "2049": 6198208.181818182, + "2050": 6281030.909090909 + }, + "energy": { + "2015": 143359691.1327578, + "2016": 150315140.49773315, + "2017": 152822299.67180663, + "2018": 163838407.04466715, + "2019": 198420291.697675, + "2020": 185873279.9636396, + "2021": 177836889.87082946, + "2022": 178557444.6914744, + "2023": 147452396.40285236, + "2024": 180897898.4287821, + "2025": 182500776.8993709, + "2026": 183503694.817434, + "2027": 183807024.93447796, + "2028": 183617141.854413, + "2029": 183309580.35954034, + "2030": 182958809.9872241, + "2031": 182467576.85794535, + "2032": 182033819.94417372, + "2033": 182328185.50754845, + "2034": 182380480.99763703, + "2035": 182564383.18788633, + "2036": 182963339.73143822, + "2037": 183474536.28431925, + "2038": 183967559.61191016, + "2039": 184653056.38227528, + "2040": 185378330.81665227, + "2041": 186193535.59199852, + "2042": 186972855.028451, + "2043": 187896393.92589986, + "2044": 189017532.74310774, + "2045": 190042882.38850656, + "2046": 191075935.31149104, + "2047": 192168620.82522228, + "2048": 193177682.37840214, + "2049": 194195003.2556131, + "2050": 195052535.3713552 + } + }, + "panel replacement": { + "stock": { + "2015": 168873.77272727274, + "2016": 171847.81818181818, + "2017": 174946.5909090909, + "2018": 178267.9090909091, + "2019": 181533.45454545456, + "2020": 185311.95454545456, + "2021": 189510.0909090909, + "2022": 194050.18181818182, + "2023": 198050.9090909091, + "2024": 202296.63636363638, + "2025": 206714.22727272726, + "2026": 211114.13636363638, + "2027": 215533.86363636365, + "2028": 220000.4090909091, + "2029": 224477.36363636365, + "2030": 228912.54545454547, + "2031": 233310.18181818182, + "2032": 237695.63636363638, + "2033": 242014.18181818182, + "2034": 246242.31818181818, + "2035": 250455.9090909091, + "2036": 254687.27272727274, + "2037": 258912.54545454547, + "2038": 263140.5, + "2039": 267357.09090909094, + "2040": 271631.2727272727, + "2041": 275935.9090909091, + "2042": 280200.04545454547, + "2043": 284461.3181818182, + "2044": 288728.7272727273, + "2045": 293002.6818181818, + "2046": 297267.36363636365, + "2047": 301516.1818181818, + "2048": 305734.9090909091, + "2049": 309910.4090909091, + "2050": 314051.54545454547 + }, + "energy": { + "2015": 17868793.06290227, + "2016": 18735741.675725, + "2017": 19048241.71045087, + "2018": 20421323.23322054, + "2019": 24731715.755045343, + "2020": 23167817.60165392, + "2021": 22166137.21013995, + "2022": 22255949.380345155, + "2023": 18378920.442229882, + "2024": 22547670.736430664, + "2025": 22747458.441535365, + "2026": 22872465.21711743, + "2027": 22910273.21634215, + "2028": 22886605.604916535, + "2029": 22848270.193738036, + "2030": 22804549.095108494, + "2031": 22743320.286205754, + "2032": 22689255.48967511, + "2033": 22725946.11934392, + "2034": 22732464.390157234, + "2035": 22755386.525071267, + "2036": 22805113.6963667, + "2037": 22868830.807820585, + "2038": 22930282.752549924, + "2039": 23015725.179484278, + "2040": 23106125.616868693, + "2041": 23207735.248693738, + "2042": 23304872.021449275, + "2043": 23419984.751629286, + "2044": 23559726.94388138, + "2045": 23687529.67898762, + "2046": 23816292.574317392, + "2047": 23952488.25926494, + "2048": 24078260.796433732, + "2049": 24205062.80116614, + "2050": 24311948.24295186 + } + }, + "panel management": { + "stock": { + "2015": 168873.77272727274, + "2016": 171847.81818181818, + "2017": 174946.5909090909, + "2018": 178267.9090909091, + "2019": 181533.45454545456, + "2020": 185311.95454545456, + "2021": 189510.0909090909, + "2022": 194050.18181818182, + "2023": 198050.9090909091, + "2024": 202296.63636363638, + "2025": 206714.22727272726, + "2026": 211114.13636363638, + "2027": 215533.86363636365, + "2028": 220000.4090909091, + "2029": 224477.36363636365, + "2030": 228912.54545454547, + "2031": 233310.18181818182, + "2032": 237695.63636363638, + "2033": 242014.18181818182, + "2034": 246242.31818181818, + "2035": 250455.9090909091, + "2036": 254687.27272727274, + "2037": 258912.54545454547, + "2038": 263140.5, + "2039": 267357.09090909094, + "2040": 271631.2727272727, + "2041": 275935.9090909091, + "2042": 280200.04545454547, + "2043": 284461.3181818182, + "2044": 288728.7272727273, + "2045": 293002.6818181818, + "2046": 297267.36363636365, + "2047": 301516.1818181818, + "2048": 305734.9090909091, + "2049": 309910.4090909091, + "2050": 314051.54545454547 + }, + "energy": { + "2015": 7901195.804339926, + "2016": 8284541.826541869, + "2017": 8422722.617742496, + "2018": 9029869.722112302, + "2019": 10935832.547279673, + "2020": 10244310.434706485, + "2021": 9801388.919030583, + "2022": 9841101.928180445, + "2023": 8126763.154917748, + "2024": 9970094.834787244, + "2025": 10058436.659093736, + "2026": 10113711.96544857, + "2027": 10130429.849179905, + "2028": 10119964.54067045, + "2029": 10103013.446721636, + "2030": 10083680.91766739, + "2031": 10056606.855848886, + "2032": 10032700.566151163, + "2033": 10048924.373107642, + "2034": 10051806.612205738, + "2035": 10061942.287042405, + "2036": 10083930.57219508, + "2037": 10112104.90786016, + "2038": 10139277.635539906, + "2039": 10177058.438240448, + "2040": 10217031.566479038, + "2041": 10261961.159307744, + "2042": 10304912.950099736, + "2043": 10355813.322470866, + "2044": 10417604.313010894, + "2045": 10474115.932505835, + "2046": 10531052.114191573, + "2047": 10591274.915512772, + "2048": 10646888.825164141, + "2049": 10702957.943220783, + "2050": 10750220.385692943 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 525104.0, - "2016": 525496.0, - "2017": 525797.0, - "2018": 525779.0, - "2019": 526367.0, - "2020": 528180.0, - "2021": 532245.0, - "2022": 533124.0, - "2023": 533841.0, - "2024": 534621.0, - "2025": 535446.0, - "2026": 536261.0, - "2027": 537081.0, - "2028": 537913.0, - "2029": 538747.0, - "2030": 539568.0, - "2031": 540379.0, - "2032": 541186.0, - "2033": 541973.0, - "2034": 542735.0, - "2035": 543493.0, - "2036": 544256.0, - "2037": 545017.0, - "2038": 545779.0, - "2039": 546537.0, - "2040": 547311.0, - "2041": 548094.0, - "2042": 548865.0, - "2043": 549634.0, - "2044": 550405.0, - "2045": 551177.0, - "2046": 551947.0, - "2047": 552712.0, - "2048": 553468.0, - "2049": 554213.0, - "2050": 554948.0 - }, - "energy": { - "2015": 28482692, - "2016": 29060314, - "2017": 28522176, - "2018": 31735912, - "2019": 39088692, - "2020": 32008862, - "2021": 30426714, - "2022": 32945914, - "2023": 32451740, - "2024": 30125442, - "2025": 30152296, - "2026": 30070418, - "2027": 29849582, - "2028": 29529674, - "2029": 29183202, - "2030": 28825806, - "2031": 28441126, - "2032": 28061116, - "2033": 27745552, - "2034": 27364704, - "2035": 27003384, - "2036": 26671702, - "2037": 26360436, - "2038": 26046376, - "2039": 25763974, - "2040": 25483074, - "2041": 25214086, - "2042": 24948630, - "2043": 24712188, - "2044": 24512358, - "2045": 24305852, - "2046": 24110292, - "2047": 23927202, - "2048": 23739086, - "2049": 23559436, - "2050": 23365832 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 425760.0, + "2016": 426077.83783783787, + "2017": 426321.8918918919, + "2018": 426307.29729729734, + "2019": 426784.0540540541, + "2020": 428254.0540540541, + "2021": 431550.0, + "2022": 432262.7027027027, + "2023": 432844.0540540541, + "2024": 433476.4864864865, + "2025": 434145.40540540544, + "2026": 434806.2162162162, + "2027": 435471.0810810811, + "2028": 436145.6756756757, + "2029": 436821.8918918919, + "2030": 437487.5675675676, + "2031": 438145.13513513515, + "2032": 438799.45945945947, + "2033": 439437.5675675676, + "2034": 440055.40540540544, + "2035": 440670.0, + "2036": 441288.6486486487, + "2037": 441905.6756756757, + "2038": 442523.51351351355, + "2039": 443138.1081081081, + "2040": 443765.6756756757, + "2041": 444400.5405405406, + "2042": 445025.6756756757, + "2043": 445649.18918918923, + "2044": 446274.3243243244, + "2045": 446900.2702702703, + "2046": 447524.5945945946, + "2047": 448144.8648648649, + "2048": 448757.83783783787, + "2049": 449361.8918918919, + "2050": 449957.83783783787 + }, + "energy": { + "2015": 21811209.2866383, + "2016": 22253535.255355254, + "2017": 21841444.97459482, + "2018": 24302429.64865596, + "2019": 29932972.696293745, + "2020": 24511446.74489068, + "2021": 23299884.258085143, + "2022": 25229013.654804356, + "2023": 24850589.71446841, + "2024": 23069179.005779494, + "2025": 23089743.010550648, + "2026": 23027043.242074713, + "2027": 22857933.516981874, + "2028": 22612957.363025993, + "2029": 22347639.27778461, + "2030": 22073955.91406999, + "2031": 21779379.264208946, + "2032": 21488378.7632375, + "2033": 21246729.116942525, + "2034": 20955086.900174614, + "2035": 20678398.652467966, + "2036": 20424406.31499471, + "2037": 20186047.95091119, + "2038": 19945550.02365903, + "2039": 19729294.863333415, + "2040": 19514189.890509333, + "2041": 19308206.77755097, + "2042": 19104928.36649369, + "2043": 18923868.02479034, + "2044": 18770844.077764932, + "2045": 18612707.845945746, + "2046": 18462953.739553872, + "2047": 18322748.793044932, + "2048": 18178695.083298493, + "2049": 18041124.38779174, + "2050": 17892868.128772043 + } + }, + "panel replacement": { + "stock": { + "2015": 85152.0, + "2016": 85215.56756756757, + "2017": 85264.37837837839, + "2018": 85261.45945945947, + "2019": 85356.81081081081, + "2020": 85650.81081081081, + "2021": 86310.0, + "2022": 86452.54054054055, + "2023": 86568.81081081081, + "2024": 86695.29729729731, + "2025": 86829.08108108108, + "2026": 86961.24324324325, + "2027": 87094.21621621623, + "2028": 87229.13513513513, + "2029": 87364.37837837839, + "2030": 87497.51351351352, + "2031": 87629.02702702703, + "2032": 87759.8918918919, + "2033": 87887.51351351352, + "2034": 88011.08108108108, + "2035": 88134.0, + "2036": 88257.72972972973, + "2037": 88381.13513513513, + "2038": 88504.7027027027, + "2039": 88627.62162162163, + "2040": 88753.13513513513, + "2041": 88880.1081081081, + "2042": 89005.13513513513, + "2043": 89129.83783783784, + "2044": 89254.86486486487, + "2045": 89380.05405405405, + "2046": 89504.91891891892, + "2047": 89628.97297297297, + "2048": 89751.56756756757, + "2049": 89872.37837837839, + "2050": 89991.56756756757 + }, + "energy": { + "2015": 5884114.842503713, + "2016": 6003443.24669938, + "2017": 5892271.669479247, + "2018": 6556183.34248714, + "2019": 8075162.023703945, + "2020": 6612570.889923364, + "2021": 6285721.8501683595, + "2022": 6806152.36675139, + "2023": 6704063.120124722, + "2024": 6223483.384547526, + "2025": 6229031.035028758, + "2026": 6212116.216897294, + "2027": 6166494.672930904, + "2028": 6100406.2775279805, + "2029": 6028830.141476235, + "2030": 5954997.264013268, + "2031": 5875527.904248596, + "2032": 5797023.299371366, + "2033": 5731832.31194083, + "2034": 5653154.588306496, + "2035": 5578511.068835323, + "2036": 5509990.334236524, + "2037": 5445687.25183944, + "2038": 5380806.9691949235, + "2039": 5322466.774393368, + "2040": 5264436.871206572, + "2041": 5208867.816032455, + "2042": 5154028.421299974, + "2043": 5105182.902007372, + "2044": 5063900.895763808, + "2045": 5021239.723861023, + "2046": 4980839.838253299, + "2047": 4943016.075439236, + "2048": 4904154.013253807, + "2049": 4867040.905003512, + "2050": 4827045.100886118 + } + }, + "panel management": { + "stock": { + "2015": 14192.0, + "2016": 14202.594594594595, + "2017": 14210.72972972973, + "2018": 14210.243243243243, + "2019": 14226.135135135137, + "2020": 14275.135135135137, + "2021": 14385.0, + "2022": 14408.756756756757, + "2023": 14428.135135135137, + "2024": 14449.216216216217, + "2025": 14471.513513513515, + "2026": 14493.540540540542, + "2027": 14515.702702702703, + "2028": 14538.18918918919, + "2029": 14560.72972972973, + "2030": 14582.91891891892, + "2031": 14604.837837837838, + "2032": 14626.64864864865, + "2033": 14647.91891891892, + "2034": 14668.513513513515, + "2035": 14689.0, + "2036": 14709.621621621622, + "2037": 14730.18918918919, + "2038": 14750.783783783785, + "2039": 14771.270270270272, + "2040": 14792.18918918919, + "2041": 14813.351351351352, + "2042": 14834.18918918919, + "2043": 14854.972972972973, + "2044": 14875.810810810812, + "2045": 14896.675675675677, + "2046": 14917.486486486487, + "2047": 14938.162162162163, + "2048": 14958.594594594595, + "2049": 14978.72972972973, + "2050": 14998.594594594595 + }, + "energy": { + "2015": 787367.8708579849, + "2016": 803335.4979453658, + "2017": 788459.3559259326, + "2018": 877299.0088569006, + "2019": 1080557.2800023097, + "2020": 884844.3651859543, + "2021": 841107.8917464978, + "2022": 910747.9784442522, + "2023": 897087.1654068689, + "2024": 832779.60967298, + "2025": 833521.954420591, + "2026": 831258.5410279908, + "2027": 825153.8100872217, + "2028": 816310.359446024, + "2029": 806732.5807391551, + "2030": 796852.8219167389, + "2031": 786218.8315424565, + "2032": 775713.9373911333, + "2033": 766990.5711166452, + "2034": 756462.5115188895, + "2035": 746474.2786967107, + "2036": 737305.3507687636, + "2037": 728700.7972493672, + "2038": 720019.0071460421, + "2039": 712212.3622732176, + "2040": 704447.2382840945, + "2041": 697011.4064165748, + "2042": 689673.2122063338, + "2043": 683137.0732022887, + "2044": 677613.0264712581, + "2045": 671904.4301932307, + "2046": 666498.4221928287, + "2047": 661437.1315158313, + "2048": 656236.9034477007, + "2049": 651270.707204746, + "2050": 645918.7703418402 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 413718.30303030304, + "2016": 414027.1515151515, + "2017": 414264.30303030304, + "2018": 414250.1212121212, + "2019": 414713.3939393939, + "2020": 416141.8181818182, + "2021": 419344.5454545454, + "2022": 420037.0909090909, + "2023": 420602.0, + "2024": 421216.5454545454, + "2025": 421866.5454545454, + "2026": 422508.6666666666, + "2027": 423154.72727272724, + "2028": 423810.24242424243, + "2029": 424467.3333333333, + "2030": 425114.1818181818, + "2031": 425753.1515151515, + "2032": 426388.96969696967, + "2033": 427009.0303030303, + "2034": 427609.3939393939, + "2035": 428206.606060606, + "2036": 428807.75757575757, + "2037": 429407.3333333333, + "2038": 430007.69696969696, + "2039": 430604.90909090906, + "2040": 431214.72727272724, + "2041": 431831.63636363635, + "2042": 432439.0909090909, + "2043": 433044.96969696967, + "2044": 433652.4242424242, + "2045": 434260.6666666666, + "2046": 434867.3333333333, + "2047": 435470.0606060606, + "2048": 436065.69696969696, + "2049": 436652.6666666666, + "2050": 437231.75757575757 + }, + "energy": { + "2015": 21036512.946690403, + "2016": 21463128.26385541, + "2017": 21065674.71543007, + "2018": 23439249.480457373, + "2019": 28869805.400669064, + "2020": 23640842.65180505, + "2021": 22472312.76405496, + "2022": 24332922.82911842, + "2023": 23967939.851072744, + "2024": 22249801.762339417, + "2025": 22269635.36931275, + "2026": 22209162.587911006, + "2027": 22046059.34706933, + "2028": 21809784.321388826, + "2029": 21553889.874555442, + "2030": 21289927.26943738, + "2031": 21005813.47147429, + "2032": 20725148.803792182, + "2033": 20492082.13398761, + "2034": 20210798.543141592, + "2035": 19943937.78230135, + "2036": 19698966.81231073, + "2037": 19469074.524079528, + "2038": 19237118.666254096, + "2039": 19028544.514303457, + "2040": 18821079.69718837, + "2041": 18622412.747291066, + "2042": 18426354.43297244, + "2043": 18251725.04070357, + "2044": 18104136.23898015, + "2045": 17951616.731955703, + "2046": 17807181.63179541, + "2047": 17671956.521914307, + "2048": 17533019.350193333, + "2049": 17400334.927285805, + "2050": 17257344.473555833 + } + }, + "panel replacement": { + "stock": { + "2015": 15912.242424242424, + "2016": 15924.121212121212, + "2017": 15933.242424242424, + "2018": 15932.69696969697, + "2019": 15950.515151515152, + "2020": 16005.454545454546, + "2021": 16128.636363636364, + "2022": 16155.272727272728, + "2023": 16177.0, + "2024": 16200.636363636364, + "2025": 16225.636363636364, + "2026": 16250.333333333334, + "2027": 16275.181818181818, + "2028": 16300.39393939394, + "2029": 16325.666666666668, + "2030": 16350.545454545456, + "2031": 16375.121212121212, + "2032": 16399.57575757576, + "2033": 16423.424242424244, + "2034": 16446.515151515152, + "2035": 16469.484848484848, + "2036": 16492.60606060606, + "2037": 16515.666666666668, + "2038": 16538.757575757576, + "2039": 16561.727272727272, + "2040": 16585.18181818182, + "2041": 16608.909090909092, + "2042": 16632.272727272728, + "2043": 16655.57575757576, + "2044": 16678.939393939396, + "2045": 16702.333333333332, + "2046": 16725.666666666668, + "2047": 16748.848484848484, + "2048": 16771.757575757576, + "2049": 16794.333333333332, + "2050": 16816.60606060606 + }, + "energy": { + "2015": 752380.6452812373, + "2016": 767638.7400248324, + "2017": 753423.6294696098, + "2018": 838315.6321442006, + "2019": 1032541.9840989588, + "2020": 845525.7054451903, + "2021": 803732.6918785506, + "2022": 870278.2740725544, + "2023": 857224.4885314542, + "2024": 795774.4826697733, + "2025": 796483.8408248374, + "2026": 794321.0037420808, + "2027": 788487.5406627719, + "2028": 780037.0547511653, + "2029": 770884.8711397328, + "2030": 761444.1261040833, + "2031": 751282.6643073267, + "2032": 741244.562255269, + "2033": 732908.8246800592, + "2034": 722848.5865538993, + "2035": 713304.1876342671, + "2036": 704542.6872399866, + "2037": 696320.4828944806, + "2038": 688024.4740250582, + "2039": 680564.7227140266, + "2040": 673144.6472780565, + "2041": 666039.2316448394, + "2042": 659027.1150733518, + "2043": 652781.4138407721, + "2044": 647502.8318743432, + "2045": 642047.9009452566, + "2046": 636882.1125783706, + "2047": 632045.7237867303, + "2048": 627076.5713812019, + "2049": 622331.0514379053, + "2050": 617216.9315208333 + } + }, + "panel management": { + "stock": { + "2015": 95473.45454545454, + "2016": 95544.72727272728, + "2017": 95599.45454545454, + "2018": 95596.18181818182, + "2019": 95703.09090909091, + "2020": 96032.72727272728, + "2021": 96771.81818181819, + "2022": 96931.63636363637, + "2023": 97062.0, + "2024": 97203.81818181819, + "2025": 97353.81818181819, + "2026": 97502.0, + "2027": 97651.09090909091, + "2028": 97802.36363636363, + "2029": 97954.0, + "2030": 98103.27272727274, + "2031": 98250.72727272728, + "2032": 98397.45454545454, + "2033": 98540.54545454546, + "2034": 98679.09090909091, + "2035": 98816.90909090909, + "2036": 98955.63636363637, + "2037": 99094.0, + "2038": 99232.54545454546, + "2039": 99370.36363636363, + "2040": 99511.09090909091, + "2041": 99653.45454545454, + "2042": 99793.63636363637, + "2043": 99933.45454545454, + "2044": 100073.63636363637, + "2045": 100214.0, + "2046": 100354.0, + "2047": 100493.09090909091, + "2048": 100630.54545454546, + "2049": 100766.0, + "2050": 100899.63636363637 + }, + "energy": { + "2015": 6693798.40802836, + "2016": 6829546.996119759, + "2017": 6703077.655100322, + "2018": 7458346.887398429, + "2019": 9186344.615231978, + "2020": 7522493.642749761, + "2021": 7150668.544066489, + "2022": 7742712.896809027, + "2023": 7626575.660395804, + "2024": 7079865.7549908105, + "2025": 7086176.789862416, + "2026": 7066934.408346914, + "2027": 7015035.112267899, + "2028": 6939852.623860008, + "2029": 6858427.254304827, + "2030": 6774434.604458538, + "2031": 6684029.864218383, + "2032": 6594722.633952548, + "2033": 6520561.041332332, + "2034": 6431056.87030451, + "2035": 6346142.030064381, + "2036": 6268192.500449285, + "2037": 6195040.993025992, + "2038": 6121232.859720848, + "2039": 6054864.762982518, + "2040": 5988849.6555335745, + "2041": 5925634.021064097, + "2042": 5863248.451954211, + "2043": 5807681.54545566, + "2044": 5760718.929145506, + "2045": 5712187.367099042, + "2046": 5666228.255626221, + "2047": 5623199.754298962, + "2048": 5578990.078425464, + "2049": 5536770.021276291, + "2050": 5491270.594923335 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 477367.2727272727, + "2016": 477723.63636363635, + "2017": 477997.2727272727, + "2018": 477980.90909090906, + "2019": 478515.45454545453, + "2020": 480163.63636363635, + "2021": 483859.0909090909, + "2022": 484658.1818181818, + "2023": 485310.0, + "2024": 486019.0909090909, + "2025": 486769.0909090909, + "2026": 487510.0, + "2027": 488255.45454545453, + "2028": 489011.8181818182, + "2029": 489770.0, + "2030": 490516.36363636365, + "2031": 491253.63636363635, + "2032": 491987.2727272727, + "2033": 492702.72727272724, + "2034": 493395.45454545453, + "2035": 494084.5454545454, + "2036": 494778.1818181818, + "2037": 495470.0, + "2038": 496162.72727272724, + "2039": 496851.8181818182, + "2040": 497555.45454545453, + "2041": 498267.2727272727, + "2042": 498968.1818181818, + "2043": 499667.2727272727, + "2044": 500368.1818181818, + "2045": 501070.0, + "2046": 501770.0, + "2047": 502465.45454545453, + "2048": 503152.72727272724, + "2049": 503830.0, + "2050": 504498.1818181818 + }, + "energy": { + "2015": 24142834.8220695, + "2016": 24632445.58412786, + "2017": 24176302.715136442, + "2018": 26900367.470312614, + "2019": 33132817.44459932, + "2020": 27131728.563733272, + "2021": 25790649.64366253, + "2022": 27926003.615251925, + "2023": 27507126.02968658, + "2024": 25535281.923065245, + "2025": 25558044.226793833, + "2026": 25488641.832190074, + "2027": 25301454.221174706, + "2028": 25030290.03478886, + "2029": 24736609.357889637, + "2030": 24433669.151462927, + "2031": 24107602.1596437, + "2032": 23785493.608221147, + "2033": 23518011.534272816, + "2034": 23195192.667421483, + "2035": 22888926.35390343, + "2036": 22607782.150979996, + "2037": 22343943.198407456, + "2038": 22077735.96265112, + "2039": 21838363.053678118, + "2040": 21600263.287633553, + "2041": 21372260.51131175, + "2042": 21147251.570424866, + "2043": 20946835.81790401, + "2044": 20777453.559987724, + "2045": 20602412.512330916, + "2046": 20436649.642100673, + "2047": 20281456.740124527, + "2048": 20122003.640839238, + "2049": 19969726.592174567, + "2050": 19805621.68969934 + } + }, + "panel replacement": { + "stock": { + "2015": 23868.363636363636, + "2016": 23886.18181818182, + "2017": 23899.863636363636, + "2018": 23899.045454545456, + "2019": 23925.772727272728, + "2020": 24008.18181818182, + "2021": 24192.954545454548, + "2022": 24232.909090909092, + "2023": 24265.5, + "2024": 24300.954545454548, + "2025": 24338.454545454548, + "2026": 24375.5, + "2027": 24412.772727272728, + "2028": 24450.590909090908, + "2029": 24488.5, + "2030": 24525.818181818184, + "2031": 24562.68181818182, + "2032": 24599.363636363636, + "2033": 24635.136363636364, + "2034": 24669.772727272728, + "2035": 24704.227272727272, + "2036": 24738.909090909092, + "2037": 24773.5, + "2038": 24808.136363636364, + "2039": 24842.590909090908, + "2040": 24877.772727272728, + "2041": 24913.363636363636, + "2042": 24948.409090909092, + "2043": 24983.363636363636, + "2044": 25018.409090909092, + "2045": 25053.5, + "2046": 25088.5, + "2047": 25123.272727272728, + "2048": 25157.636363636364, + "2049": 25191.5, + "2050": 25224.909090909092 + }, + "energy": { + "2015": 3009237.226856824, + "2016": 3070263.8189167143, + "2017": 3013408.76803928, + "2018": 3352944.581876327, + "2019": 4129776.32576094, + "2020": 3381782.140526702, + "2021": 3214625.937033118, + "2022": 3480783.027166934, + "2023": 3428572.83589201, + "2024": 3182796.118495966, + "2025": 3185633.2820790294, + "2026": 3176982.754043948, + "2027": 3153651.1141754217, + "2028": 3119852.375531992, + "2029": 3083247.112221082, + "2030": 3045487.712655559, + "2031": 3004845.7193907625, + "2032": 2964697.1183182984, + "2033": 2931357.329500028, + "2034": 2891120.1925266697, + "2035": 2852946.216737868, + "2036": 2817903.538121734, + "2037": 2785017.8391627027, + "2038": 2751836.9500997355, + "2039": 2722000.7741041933, + "2040": 2692323.286561089, + "2041": 2663904.3188884486, + "2042": 2635858.5120773334, + "2043": 2610878.0759446644, + "2044": 2589765.7500787387, + "2045": 2567948.095245786, + "2046": 2547286.900998974, + "2047": 2527943.180122267, + "2048": 2508068.4551430624, + "2049": 2489088.1751960395, + "2050": 2468633.6351522687 + } + }, + "panel management": { + "stock": { + "2015": 23868.363636363636, + "2016": 23886.18181818182, + "2017": 23899.863636363636, + "2018": 23899.045454545456, + "2019": 23925.772727272728, + "2020": 24008.18181818182, + "2021": 24192.954545454548, + "2022": 24232.909090909092, + "2023": 24265.5, + "2024": 24300.954545454548, + "2025": 24338.454545454548, + "2026": 24375.5, + "2027": 24412.772727272728, + "2028": 24450.590909090908, + "2029": 24488.5, + "2030": 24525.818181818184, + "2031": 24562.68181818182, + "2032": 24599.363636363636, + "2033": 24635.136363636364, + "2034": 24669.772727272728, + "2035": 24704.227272727272, + "2036": 24738.909090909092, + "2037": 24773.5, + "2038": 24808.136363636364, + "2039": 24842.590909090908, + "2040": 24877.772727272728, + "2041": 24913.363636363636, + "2042": 24948.409090909092, + "2043": 24983.363636363636, + "2044": 25018.409090909092, + "2045": 25053.5, + "2046": 25088.5, + "2047": 25123.272727272728, + "2048": 25157.636363636364, + "2049": 25191.5, + "2050": 25224.909090909092 + }, + "energy": { + "2015": 1330619.9510736754, + "2016": 1357604.5969554298, + "2017": 1332464.516824279, + "2018": 1482599.947811059, + "2019": 1826098.2296397393, + "2020": 1495351.2957400244, + "2021": 1421438.419304352, + "2022": 1539127.3575811414, + "2023": 1516041.1344214105, + "2024": 1407363.9584387897, + "2025": 1408618.491127137, + "2026": 1404793.41376598, + "2027": 1394476.6646498744, + "2028": 1379531.5896791492, + "2029": 1363345.529889281, + "2030": 1346649.1358815122, + "2031": 1328678.1209655406, + "2032": 1310925.2734605537, + "2033": 1296183.1362271556, + "2034": 1278391.1400518466, + "2035": 1261511.4293587022, + "2036": 1246016.3108982693, + "2037": 1231474.9624298417, + "2038": 1216803.087249146, + "2039": 1203610.1722176909, + "2040": 1190487.4258053575, + "2041": 1177921.1697998014, + "2042": 1165519.9174977993, + "2043": 1154474.106151324, + "2044": 1145138.6899335363, + "2045": 1135491.3924233003, + "2046": 1126355.4569003528, + "2047": 1117802.079753204, + "2048": 1109013.9040177022, + "2049": 1100621.2326293942, + "2050": 1091576.6751483926 + } + } } }, "NGHP": { - "stock": { - "2015": 86360.0, - "2016": 86284.0, - "2017": 86209.0, - "2018": 86133.0, - "2019": 86058.0, - "2020": 85982.0, - "2021": 85907.0, - "2022": 85832.0, - "2023": 85757.0, - "2024": 85682.0, - "2025": 85607.0, - "2026": 85532.0, - "2027": 85457.0, - "2028": 85382.0, - "2029": 85307.0, - "2030": 85232.0, - "2031": 85158.0, - "2032": 85083.0, - "2033": 85009.0, - "2034": 84934.0, - "2035": 84860.0, - "2036": 84786.0, - "2037": 84711.0, - "2038": 84637.0, - "2039": 84563.0, - "2040": 84489.0, - "2041": 84415.0, - "2042": 84341.0, - "2043": 84267.0, - "2044": 84193.0, - "2045": 84120.0, - "2046": 84046.0, - "2047": 83972.0, - "2048": 83899.0, - "2049": 83825.0, - "2050": 83752.0 - }, - "energy": { - "2015": 1484528, - "2016": 1515076, - "2017": 1487094, - "2018": 1655709, - "2019": 2039513, - "2020": 1668941, - "2021": 1582008, - "2022": 1714942, - "2023": 1691869, - "2024": 1572673, - "2025": 1576092, - "2026": 1573712, - "2027": 1563955, - "2028": 1548945, - "2029": 1532456, - "2030": 1515418, - "2031": 1496989, - "2032": 1478825, - "2033": 1460971, - "2034": 1441583, - "2035": 1423075, - "2036": 1406034, - "2037": 1389649, - "2038": 1372722, - "2039": 1357130, - "2040": 1341219, - "2041": 1325546, - "2042": 1309749, - "2043": 1295210, - "2044": 1282317, - "2045": 1268814, - "2046": 1255638, - "2047": 1243210, - "2048": 1230610, - "2049": 1218531, - "2050": 1205825 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 70021.62162162163, + "2016": 69960.0, + "2017": 69899.18918918919, + "2018": 69837.56756756757, + "2019": 69776.75675675676, + "2020": 69715.13513513513, + "2021": 69654.32432432433, + "2022": 69593.51351351352, + "2023": 69532.7027027027, + "2024": 69471.8918918919, + "2025": 69411.08108108108, + "2026": 69350.27027027028, + "2027": 69289.45945945947, + "2028": 69228.64864864865, + "2029": 69167.83783783784, + "2030": 69107.02702702703, + "2031": 69047.02702702703, + "2032": 68986.21621621621, + "2033": 68926.21621621621, + "2034": 68865.40540540541, + "2035": 68805.40540540541, + "2036": 68745.40540540541, + "2037": 68684.5945945946, + "2038": 68624.5945945946, + "2039": 68564.5945945946, + "2040": 68504.5945945946, + "2041": 68444.5945945946, + "2042": 68384.5945945946, + "2043": 68324.5945945946, + "2044": 68264.5945945946, + "2045": 68205.40540540541, + "2046": 68145.40540540541, + "2047": 68085.40540540541, + "2048": 68026.21621621621, + "2049": 67966.21621621621, + "2050": 67907.02702702703 + }, + "energy": { + "2015": 1136807.9569120286, + "2016": 1160200.7184279775, + "2017": 1138772.924374708, + "2018": 1267893.34086717, + "2019": 1561799.1756474262, + "2020": 1278026.017977915, + "2021": 1211455.2789159145, + "2022": 1313252.233196429, + "2023": 1295583.6072157596, + "2024": 1204306.8099899166, + "2025": 1206924.9798086619, + "2026": 1205102.4456850544, + "2027": 1197630.8215489043, + "2028": 1186136.604239935, + "2029": 1173509.8121541527, + "2030": 1160462.611986916, + "2031": 1146350.2248592016, + "2032": 1132440.7669511326, + "2033": 1118768.6979415163, + "2034": 1103921.9367698778, + "2035": 1089749.0537615896, + "2036": 1076699.5562824327, + "2037": 1064152.404343228, + "2038": 1051190.2047170508, + "2039": 1039250.3088955018, + "2040": 1027066.1322397382, + "2041": 1015064.2089963355, + "2042": 1002967.3301935515, + "2043": 991833.7908561028, + "2044": 981960.7099923759, + "2045": 971620.5090381446, + "2046": 961530.7150832493, + "2047": 952013.7175672019, + "2048": 942365.0075010452, + "2049": 933115.2639384177, + "2050": 923385.3821844027 + } + }, + "panel replacement": { + "stock": { + "2015": 14004.324324324325, + "2016": 13992.0, + "2017": 13979.837837837838, + "2018": 13967.513513513515, + "2019": 13955.351351351352, + "2020": 13943.027027027028, + "2021": 13930.864864864865, + "2022": 13918.702702702703, + "2023": 13906.540540540542, + "2024": 13894.378378378378, + "2025": 13882.216216216217, + "2026": 13870.054054054055, + "2027": 13857.891891891893, + "2028": 13845.72972972973, + "2029": 13833.567567567568, + "2030": 13821.405405405407, + "2031": 13809.405405405407, + "2032": 13797.243243243243, + "2033": 13785.243243243243, + "2034": 13773.081081081082, + "2035": 13761.081081081082, + "2036": 13749.081081081082, + "2037": 13736.91891891892, + "2038": 13724.91891891892, + "2039": 13712.91891891892, + "2040": 13700.91891891892, + "2041": 13688.91891891892, + "2042": 13676.91891891892, + "2043": 13664.91891891892, + "2044": 13652.91891891892, + "2045": 13641.081081081082, + "2046": 13629.081081081082, + "2047": 13617.081081081082, + "2048": 13605.243243243243, + "2049": 13593.243243243243, + "2050": 13581.405405405407 + }, + "energy": { + "2015": 306682.1506517836, + "2016": 312992.9284465512, + "2017": 307212.249375804, + "2018": 342045.685210056, + "2019": 421334.07596372126, + "2020": 344779.22625301674, + "2021": 326820.11776694475, + "2022": 354282.3717727595, + "2023": 349515.8215547854, + "2024": 324891.6409202066, + "2025": 325597.9571857661, + "2026": 325106.2833887402, + "2027": 323090.6274065631, + "2028": 319989.777115236, + "2029": 316583.3866786142, + "2030": 313063.58073167, + "2031": 309256.41417478345, + "2032": 305503.9928095825, + "2033": 301815.61298937234, + "2034": 297810.3308142724, + "2035": 293986.84399269463, + "2036": 290466.4182888635, + "2037": 287081.51275765797, + "2038": 283584.6378155331, + "2039": 280363.55468812655, + "2040": 277076.5707450682, + "2041": 273838.7541817124, + "2042": 270575.32100036036, + "2043": 267571.7725402934, + "2044": 264908.2640255645, + "2045": 262118.73827714412, + "2046": 259396.76602940753, + "2047": 256829.3198321648, + "2048": 254226.34090673362, + "2049": 251730.99309401275, + "2050": 249106.11609190732 + } + }, + "panel management": { + "stock": { + "2015": 2334.054054054054, + "2016": 2332.0, + "2017": 2329.972972972973, + "2018": 2327.918918918919, + "2019": 2325.891891891892, + "2020": 2323.837837837838, + "2021": 2321.810810810811, + "2022": 2319.7837837837837, + "2023": 2317.7567567567567, + "2024": 2315.72972972973, + "2025": 2313.702702702703, + "2026": 2311.675675675676, + "2027": 2309.6486486486488, + "2028": 2307.6216216216217, + "2029": 2305.5945945945946, + "2030": 2303.5675675675675, + "2031": 2301.5675675675675, + "2032": 2299.540540540541, + "2033": 2297.540540540541, + "2034": 2295.5135135135138, + "2035": 2293.5135135135138, + "2036": 2291.5135135135138, + "2037": 2289.4864864864867, + "2038": 2287.4864864864867, + "2039": 2285.4864864864867, + "2040": 2283.4864864864867, + "2041": 2281.4864864864867, + "2042": 2279.4864864864867, + "2043": 2277.4864864864867, + "2044": 2275.4864864864867, + "2045": 2273.5135135135138, + "2046": 2271.5135135135138, + "2047": 2269.5135135135138, + "2048": 2267.540540540541, + "2049": 2265.540540540541, + "2050": 2263.5675675675675 + }, + "energy": { + "2015": 41037.89243618765, + "2016": 41882.353125471156, + "2017": 41108.82624948808, + "2018": 45769.973922773985, + "2019": 56379.74838885247, + "2020": 46135.75576906832, + "2021": 43732.60331714077, + "2022": 47407.395030811495, + "2023": 46769.571229454996, + "2024": 43474.549089876746, + "2025": 43569.063005572054, + "2026": 43503.270926205325, + "2027": 43233.55104453258, + "2028": 42818.61864482898, + "2029": 42362.80116723321, + "2030": 41891.80728141377, + "2031": 41382.360966014865, + "2032": 40880.24023928495, + "2033": 40386.6890691112, + "2034": 39850.73241584982, + "2035": 39339.102245715636, + "2036": 38868.02542870372, + "2037": 38415.082899113884, + "2038": 37947.15746741617, + "2039": 37516.136416371635, + "2040": 37076.29701519349, + "2041": 36643.036821952024, + "2042": 36206.34880608809, + "2043": 35804.43660360371, + "2044": 35448.02598205951, + "2045": 35074.75268471123, + "2046": 34710.518887343176, + "2047": 34366.96260063323, + "2048": 34018.651592221155, + "2049": 33684.742967569604, + "2050": 33333.50172368994 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 68041.21212121211, + "2016": 67981.33333333333, + "2017": 67922.24242424242, + "2018": 67862.36363636363, + "2019": 67803.27272727272, + "2020": 67743.39393939394, + "2021": 67684.30303030302, + "2022": 67625.21212121211, + "2023": 67566.12121212122, + "2024": 67507.0303030303, + "2025": 67447.93939393939, + "2026": 67388.84848484848, + "2027": 67329.75757575757, + "2028": 67270.66666666666, + "2029": 67211.57575757576, + "2030": 67152.48484848485, + "2031": 67094.18181818181, + "2032": 67035.09090909091, + "2033": 66976.78787878787, + "2034": 66917.69696969696, + "2035": 66859.39393939394, + "2036": 66801.09090909091, + "2037": 66742.0, + "2038": 66683.69696969696, + "2039": 66625.39393939394, + "2040": 66567.09090909091, + "2041": 66508.78787878787, + "2042": 66450.48484848485, + "2043": 66392.18181818181, + "2044": 66333.87878787878, + "2045": 66276.36363636363, + "2046": 66218.06060606061, + "2047": 66159.75757575757, + "2048": 66102.24242424242, + "2049": 66043.93939393939, + "2050": 65986.42424242424 + }, + "energy": { + "2015": 1096430.5091570842, + "2016": 1118992.4003398241, + "2017": 1098325.684382137, + "2018": 1222859.967535787, + "2019": 1506326.7766067681, + "2020": 1232632.749522497, + "2021": 1168426.4876988379, + "2022": 1266607.790647848, + "2023": 1249566.723630061, + "2024": 1161531.91999585, + "2025": 1164057.0969617327, + "2026": 1162299.2960904837, + "2027": 1155093.0510901564, + "2028": 1144007.088452572, + "2029": 1131828.7781307113, + "2030": 1119244.991893592, + "2031": 1105633.8522901249, + "2032": 1092218.4342122378, + "2033": 1079031.9733906903, + "2034": 1064712.5434361608, + "2035": 1051043.056660917, + "2036": 1038457.0547084135, + "2037": 1026355.5558531957, + "2038": 1013853.7510852817, + "2039": 1002337.9396632153, + "2040": 990586.5238386581, + "2041": 979010.8881012257, + "2042": 967343.6694612576, + "2043": 956605.57413895, + "2044": 947083.1679906239, + "2045": 937110.2330475658, + "2046": 927378.8110813558, + "2047": 918199.8408175384, + "2048": 908893.8362050425, + "2049": 899972.6274975555, + "2050": 890588.3342748275 + } + }, + "panel replacement": { + "stock": { + "2015": 2616.969696969697, + "2016": 2614.6666666666665, + "2017": 2612.3939393939395, + "2018": 2610.090909090909, + "2019": 2607.818181818182, + "2020": 2605.5151515151515, + "2021": 2603.2424242424245, + "2022": 2600.969696969697, + "2023": 2598.69696969697, + "2024": 2596.4242424242425, + "2025": 2594.151515151515, + "2026": 2591.878787878788, + "2027": 2589.6060606060605, + "2028": 2587.3333333333335, + "2029": 2585.060606060606, + "2030": 2582.787878787879, + "2031": 2580.5454545454545, + "2032": 2578.2727272727275, + "2033": 2576.030303030303, + "2034": 2573.757575757576, + "2035": 2571.5151515151515, + "2036": 2569.2727272727275, + "2037": 2567.0, + "2038": 2564.757575757576, + "2039": 2562.5151515151515, + "2040": 2560.2727272727275, + "2041": 2558.030303030303, + "2042": 2555.787878787879, + "2043": 2553.5454545454545, + "2044": 2551.3030303030305, + "2045": 2549.090909090909, + "2046": 2546.848484848485, + "2047": 2544.6060606060605, + "2048": 2542.3939393939395, + "2049": 2540.151515151515, + "2050": 2537.939393939394 + }, + "energy": { + "2015": 39214.34584125913, + "2016": 40021.28234684123, + "2017": 39282.12766243642, + "2018": 43736.154076235216, + "2019": 53874.4760150997, + "2020": 44085.682158003656, + "2021": 41789.315415834986, + "2022": 45300.815266334226, + "2023": 44691.33359835937, + "2024": 41542.72800325121, + "2025": 41633.042128974186, + "2026": 41570.17356529455, + "2027": 41312.43886957095, + "2028": 40915.94427258302, + "2029": 40480.381353879886, + "2030": 40030.316400949814, + "2031": 39543.50767823892, + "2032": 39063.69902669403, + "2033": 38592.079137645225, + "2034": 38079.93808192224, + "2035": 37591.04254554299, + "2036": 37140.89834652424, + "2037": 36708.082625561736, + "2038": 36260.94977791252, + "2039": 35849.08143972226, + "2040": 35428.7866007699, + "2041": 35014.7786181855, + "2042": 34597.49513060266, + "2043": 34213.4421695362, + "2044": 33872.86889578767, + "2045": 33516.18225067588, + "2046": 33168.13342922931, + "2047": 32839.843299224915, + "2048": 32507.009726803335, + "2049": 32187.938558447757, + "2050": 31852.304957559772 + } + }, + "panel management": { + "stock": { + "2015": 15701.818181818182, + "2016": 15688.0, + "2017": 15674.363636363636, + "2018": 15660.545454545456, + "2019": 15646.909090909092, + "2020": 15633.09090909091, + "2021": 15619.454545454546, + "2022": 15605.818181818182, + "2023": 15592.181818181818, + "2024": 15578.545454545456, + "2025": 15564.909090909092, + "2026": 15551.272727272728, + "2027": 15537.636363636364, + "2028": 15524.0, + "2029": 15510.363636363636, + "2030": 15496.727272727274, + "2031": 15483.272727272728, + "2032": 15469.636363636364, + "2033": 15456.181818181818, + "2034": 15442.545454545456, + "2035": 15429.09090909091, + "2036": 15415.636363636364, + "2037": 15402.0, + "2038": 15388.545454545456, + "2039": 15375.09090909091, + "2040": 15361.636363636364, + "2041": 15348.181818181818, + "2042": 15334.727272727274, + "2043": 15321.272727272728, + "2044": 15307.818181818182, + "2045": 15294.545454545456, + "2046": 15281.09090909091, + "2047": 15267.636363636364, + "2048": 15254.363636363636, + "2049": 15240.909090909092, + "2050": 15227.636363636364 + }, + "energy": { + "2015": 348883.14500165667, + "2016": 356062.3173133346, + "2017": 349486.18795542663, + "2018": 389112.87838797783, + "2019": 479311.7473781322, + "2020": 392222.56831949943, + "2021": 371792.1968853271, + "2022": 403033.3940858179, + "2023": 397610.94277157984, + "2024": 369598.35200089886, + "2025": 370401.8609092931, + "2026": 369842.5303442219, + "2027": 367549.51004027267, + "2028": 364021.967274845, + "2029": 360146.8405154088, + "2030": 356142.6917054583, + "2031": 351811.64003163634, + "2032": 347542.8667610681, + "2033": 343346.94747166464, + "2034": 338790.518481917, + "2035": 334440.9007935401, + "2036": 330436.04694506223, + "2037": 326585.36152124254, + "2038": 322607.2991368059, + "2039": 318942.9788970624, + "2040": 315203.6895605721, + "2041": 311520.33328058885, + "2042": 307807.8354081397, + "2043": 304390.9836915139, + "2044": 301360.9631135885, + "2045": 298187.5847017584, + "2046": 295091.05548941495, + "2047": 292170.3158832367, + "2048": 289209.1540681541, + "2049": 286370.4339439968, + "2050": 283384.36076761276 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 78509.09090909091, + "2016": 78440.0, + "2017": 78371.81818181818, + "2018": 78302.72727272726, + "2019": 78234.54545454546, + "2020": 78165.45454545454, + "2021": 78097.27272727272, + "2022": 78029.09090909091, + "2023": 77960.90909090909, + "2024": 77892.72727272726, + "2025": 77824.54545454546, + "2026": 77756.36363636363, + "2027": 77688.18181818181, + "2028": 77620.0, + "2029": 77551.81818181818, + "2030": 77483.63636363637, + "2031": 77416.36363636363, + "2032": 77348.18181818181, + "2033": 77280.90909090909, + "2034": 77212.72727272726, + "2035": 77145.45454545454, + "2036": 77078.18181818181, + "2037": 77010.0, + "2038": 76942.72727272726, + "2039": 76875.45454545454, + "2040": 76808.18181818181, + "2041": 76740.90909090909, + "2042": 76673.63636363637, + "2043": 76606.36363636363, + "2044": 76539.09090909091, + "2045": 76472.72727272726, + "2046": 76405.45454545454, + "2047": 76338.18181818181, + "2048": 76271.81818181818, + "2049": 76204.54545454546, + "2050": 76138.18181818181 + }, + "energy": { + "2015": 1258333.1060398782, + "2016": 1284226.5615511965, + "2017": 1260508.129178612, + "2018": 1403431.5611885937, + "2019": 1728756.0275715312, + "2020": 1414647.424856453, + "2021": 1340960.2516220212, + "2022": 1453639.3342114403, + "2023": 1434081.9262301438, + "2024": 1333047.608987539, + "2025": 1335945.6620317055, + "2026": 1333928.2984034177, + "2027": 1325657.955159214, + "2028": 1312935.0021925753, + "2029": 1298958.4018283573, + "2030": 1284516.4516187909, + "2031": 1268895.4456079854, + "2032": 1253499.0620179768, + "2033": 1238365.4442787115, + "2034": 1221931.5593941547, + "2035": 1206243.5904729986, + "2036": 1191799.0973681023, + "2037": 1177910.65070865, + "2038": 1163562.787626285, + "2039": 1150346.5129656699, + "2040": 1136859.843768322, + "2041": 1123574.9109338028, + "2042": 1110184.8717589863, + "2043": 1097861.153359122, + "2044": 1086932.6368635274, + "2045": 1075487.064984212, + "2046": 1064318.668695842, + "2047": 1053784.3009763623, + "2048": 1043104.1405913088, + "2049": 1032865.5963618597, + "2050": 1022095.5870084877 + } + }, + "panel replacement": { + "stock": { + "2015": 3925.4545454545455, + "2016": 3922.0, + "2017": 3918.590909090909, + "2018": 3915.136363636364, + "2019": 3911.727272727273, + "2020": 3908.2727272727275, + "2021": 3904.8636363636365, + "2022": 3901.4545454545455, + "2023": 3898.0454545454545, + "2024": 3894.636363636364, + "2025": 3891.227272727273, + "2026": 3887.818181818182, + "2027": 3884.409090909091, + "2028": 3881.0, + "2029": 3877.590909090909, + "2030": 3874.1818181818185, + "2031": 3870.818181818182, + "2032": 3867.409090909091, + "2033": 3864.0454545454545, + "2034": 3860.636363636364, + "2035": 3857.2727272727275, + "2036": 3853.909090909091, + "2037": 3850.5, + "2038": 3847.136363636364, + "2039": 3843.7727272727275, + "2040": 3840.409090909091, + "2041": 3837.0454545454545, + "2042": 3833.6818181818185, + "2043": 3830.318181818182, + "2044": 3826.9545454545455, + "2045": 3823.636363636364, + "2046": 3820.2727272727275, + "2047": 3816.909090909091, + "2048": 3813.590909090909, + "2049": 3810.227272727273, + "2050": 3806.909090909091 + }, + "energy": { + "2015": 156842.51059946537, + "2016": 160069.9505762071, + "2017": 157113.6121766658, + "2018": 174928.02856000708, + "2019": 215477.47116945413, + "2020": 176326.0083220945, + "2021": 167141.4122929571, + "2022": 181186.07989372266, + "2023": 178748.38437901263, + "2024": 166155.15616545663, + "2025": 166516.37841504678, + "2026": 166264.9280043932, + "2027": 165234.08697214662, + "2028": 163648.25896210034, + "2029": 161906.17248257648, + "2030": 160106.08336630944, + "2031": 158159.033106673, + "2032": 156239.9804767942, + "2033": 154353.67979116022, + "2034": 152305.30980723104, + "2035": 150349.91308438385, + "2036": 148549.50701381764, + "2037": 146818.40828333076, + "2038": 145030.046476132, + "2039": 143382.72933205197, + "2040": 141701.70938082968, + "2041": 140045.83447067277, + "2042": 138376.85878281796, + "2043": 136840.79259773713, + "2044": 135478.6286714529, + "2045": 134052.01737100954, + "2046": 132659.95408917277, + "2047": 131346.91807925573, + "2048": 130015.71002285444, + "2049": 128739.54636307104, + "2050": 127397.13925476672 + } + }, + "panel management": { + "stock": { + "2015": 3925.4545454545455, + "2016": 3922.0, + "2017": 3918.590909090909, + "2018": 3915.136363636364, + "2019": 3911.727272727273, + "2020": 3908.2727272727275, + "2021": 3904.8636363636365, + "2022": 3901.4545454545455, + "2023": 3898.0454545454545, + "2024": 3894.636363636364, + "2025": 3891.227272727273, + "2026": 3887.818181818182, + "2027": 3884.409090909091, + "2028": 3881.0, + "2029": 3877.590909090909, + "2030": 3874.1818181818185, + "2031": 3870.818181818182, + "2032": 3867.409090909091, + "2033": 3864.0454545454545, + "2034": 3860.636363636364, + "2035": 3857.2727272727275, + "2036": 3853.909090909091, + "2037": 3850.5, + "2038": 3847.136363636364, + "2039": 3843.7727272727275, + "2040": 3840.409090909091, + "2041": 3837.0454545454545, + "2042": 3833.6818181818185, + "2043": 3830.318181818182, + "2044": 3826.9545454545455, + "2045": 3823.636363636364, + "2046": 3820.2727272727275, + "2047": 3816.909090909091, + "2048": 3813.590909090909, + "2049": 3810.227272727273, + "2050": 3806.909090909091 + }, + "energy": { + "2015": 69352.3833606564, + "2016": 70779.48787259645, + "2017": 69472.25864472207, + "2018": 77349.41025139912, + "2019": 95279.50125901459, + "2020": 77967.5668214525, + "2021": 73906.33608502185, + "2022": 80116.58589483715, + "2023": 79038.68939084368, + "2024": 73470.23484700429, + "2025": 73629.95955324768, + "2026": 73518.7735921891, + "2027": 73062.9578686393, + "2028": 72361.73884532452, + "2029": 71591.42568906619, + "2030": 70795.46501489982, + "2031": 69934.52128534165, + "2032": 69085.95750522907, + "2033": 68251.87593012833, + "2034": 67346.13079861419, + "2035": 66481.49644261753, + "2036": 65685.39561808006, + "2037": 64919.941008019254, + "2038": 64129.16589758292, + "2039": 63400.75770227818, + "2040": 62657.44685084836, + "2041": 61925.2545955244, + "2042": 61187.26945819571, + "2043": 60508.05404314084, + "2044": 59905.73446501975, + "2045": 59274.9176447786, + "2046": 58659.37721498543, + "2047": 58078.78094438208, + "2048": 57490.14938583669, + "2049": 56925.85727506925, + "2050": 56332.27373674562 + } + } } } } @@ -828589,7 +846816,7 @@ "2023": 228026.1982419941, "2024": 123575.45656227972, "2025": 53015.90088329133, - "2026": 12868.240087612734, + "2026": 12868.240087612736, "2027": 0.0, "2028": 0.0, "2029": 0.0, @@ -828667,7 +846894,7 @@ "2023": 195960.99610491932, "2024": 204081.48807621156, "2025": 208555.95877013257, - "2026": 203143.81476184088, + "2026": 203143.81476184094, "2027": 195523.58777422179, "2028": 187315.54663374572, "2029": 179213.35602783313, @@ -828745,7 +846972,7 @@ "2023": 436654.80565308663, "2024": 514693.05536150874, "2025": 575554.140346576, - "2026": 624820.9451505463, + "2026": 624820.9451505464, "2027": 657713.4122257782, "2028": 683120.4533662542, "2029": 707352.6439721669, @@ -828890,16 +847117,16 @@ "2050": 0.0 }, "energy": { - "2015": 32722.703830841325, + "2015": 32722.703830841318, "2016": 30080.963163552227, "2017": 27497.632981415543, "2018": 25926.112497035374, "2019": 24221.321802473092, "2020": 21444.90899188153, "2021": 20738.43830684881, - "2022": 21164.02368688619, + "2022": 21164.023686886194, "2023": 21882.83997635654, - "2024": 19620.768779263475, + "2024": 19620.76877926347, "2025": 15204.658155651508, "2026": 9856.933307646625, "2027": 4498.552934923002, @@ -828968,14 +847195,14 @@ "2050": 0.0 }, "energy": { - "2015": 129906.6894031871, + "2015": 129906.68940318708, "2016": 121818.1978348565, "2017": 106887.12841983647, "2018": 112104.25420858951, "2019": 104928.81394422839, "2020": 85250.9183979989, "2021": 56224.96732853422, - "2022": 24361.420224949066, + "2022": 24361.42022494907, "2023": 6019.741549436833, "2024": 544.2547899774104, "2025": 0.0, @@ -829053,9 +847280,9 @@ "2019": 48708.258670132534, "2020": 55084.34852807785, "2021": 88426.22077653297, - "2022": 142305.95505635574, + "2022": 142305.95505635577, "2023": 209440.84051998006, - "2024": 254334.30872741688, + "2024": 254334.30872741685, "2025": 272701.92360961693, "2026": 283795.0666923534, "2027": 294342.44706507697, @@ -832158,237 +850385,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 772214.0, - "2016": 790921.0, - "2017": 807796.0, - "2018": 825834.0, - "2019": 845428.0, - "2020": 864612.0, - "2021": 888391.0, - "2022": 932761.0, - "2023": 970221.0, - "2024": 1004354.0, - "2025": 1038399.0, - "2026": 1072738.0, - "2027": 1107530.0, - "2028": 1142604.0, - "2029": 1177380.0, - "2030": 1211409.0, - "2031": 1245102.0, - "2032": 1278904.0, - "2033": 1312198.0, - "2034": 1344703.0, - "2035": 1377006.0, - "2036": 1409753.0, - "2037": 1442934.0, - "2038": 1476690.0, - "2039": 1510840.0, - "2040": 1545597.0, - "2041": 1580186.0, - "2042": 1614465.0, - "2043": 1648542.0, - "2044": 1682353.0, - "2045": 1715988.0, - "2046": 1749444.0, - "2047": 1783304.0, - "2048": 1817186.0, - "2049": 1851261.0, - "2050": 1885569.0 - }, - "energy": { - "2015": 7922143, - "2016": 8367777, - "2017": 8471203, - "2018": 9722762, - "2019": 12338815, - "2020": 10395486, - "2021": 10187413, - "2022": 11556670, - "2023": 11757590, - "2024": 11248115, - "2025": 11586945, - "2026": 11884733, - "2027": 12131663, - "2028": 12337475, - "2029": 12523671, - "2030": 12693047, - "2031": 12842342, - "2032": 12989455, - "2033": 13238162, - "2034": 13433300, - "2035": 13629489, - "2036": 13838958, - "2037": 14054493, - "2038": 14267202, - "2039": 14492392, - "2040": 14717679, - "2041": 14940974, - "2042": 15154882, - "2043": 15374013, - "2044": 15603645, - "2045": 15819265, - "2046": 16030838, - "2047": 16249974, - "2048": 16460211, - "2049": 16673613, - "2050": 16874396 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 626119.4594594595, + "2016": 641287.2972972973, + "2017": 654969.7297297298, + "2018": 669595.1351351351, + "2019": 685482.1621621622, + "2020": 701036.7567567568, + "2021": 720317.0270270271, + "2022": 756292.7027027027, + "2023": 786665.6756756757, + "2024": 814341.0810810812, + "2025": 841945.1351351351, + "2026": 869787.5675675676, + "2027": 897997.2972972974, + "2028": 926435.6756756757, + "2029": 954632.4324324325, + "2030": 982223.5135135136, + "2031": 1009542.1621621622, + "2032": 1036949.1891891892, + "2033": 1063944.3243243245, + "2034": 1090299.7297297297, + "2035": 1116491.3513513515, + "2036": 1143042.972972973, + "2037": 1169946.4864864866, + "2038": 1197316.2162162163, + "2039": 1225005.4054054054, + "2040": 1253186.756756757, + "2041": 1281231.891891892, + "2042": 1309025.6756756757, + "2043": 1336655.6756756757, + "2044": 1364070.0, + "2045": 1391341.6216216218, + "2046": 1418468.1081081082, + "2047": 1445922.1621621621, + "2048": 1473394.0540540542, + "2049": 1501022.4324324324, + "2050": 1528839.7297297297 + }, + "energy": { + "2015": 6066544.516637564, + "2016": 6407797.950099604, + "2017": 6486998.544329947, + "2018": 7445405.680971938, + "2019": 9448702.261503652, + "2020": 7960557.96911045, + "2021": 7801221.774698113, + "2022": 8849758.58414697, + "2023": 9003617.221170163, + "2024": 8613476.224268954, + "2025": 8872942.290278153, + "2026": 9100979.597673446, + "2027": 9290071.341850914, + "2028": 9447676.128845822, + "2029": 9590259.558963133, + "2030": 9719962.726912767, + "2031": 9834288.454637121, + "2032": 9946943.270824622, + "2033": 10137395.789429674, + "2034": 10286826.740611397, + "2035": 10437062.516735937, + "2036": 10597467.726961954, + "2037": 10762518.101891248, + "2038": 10925404.408991417, + "2039": 11097848.299451562, + "2040": 11270366.469663804, + "2041": 11441359.224760827, + "2042": 11605163.690858562, + "2043": 11772967.77700991, + "2044": 11948813.220653698, + "2045": 12113928.686087405, + "2046": 12275945.07774034, + "2047": 12443752.992744891, + "2048": 12604746.314822556, + "2049": 12768163.300976366, + "2050": 12921917.027421853 + } + }, + "panel replacement": { + "stock": { + "2015": 125223.8918918919, + "2016": 128257.45945945947, + "2017": 130993.94594594595, + "2018": 133919.02702702704, + "2019": 137096.43243243243, + "2020": 140207.35135135136, + "2021": 144063.4054054054, + "2022": 151258.54054054056, + "2023": 157333.13513513515, + "2024": 162868.2162162162, + "2025": 168389.02702702704, + "2026": 173957.51351351352, + "2027": 179599.45945945947, + "2028": 185287.13513513515, + "2029": 190926.4864864865, + "2030": 196444.70270270272, + "2031": 201908.43243243246, + "2032": 207389.83783783784, + "2033": 212788.86486486488, + "2034": 218059.94594594595, + "2035": 223298.2702702703, + "2036": 228608.59459459462, + "2037": 233989.2972972973, + "2038": 239463.24324324325, + "2039": 245001.0810810811, + "2040": 250637.35135135136, + "2041": 256246.3783783784, + "2042": 261805.13513513515, + "2043": 267331.13513513515, + "2044": 272814.0, + "2045": 278268.3243243243, + "2046": 283693.62162162166, + "2047": 289184.4324324324, + "2048": 294678.8108108108, + "2049": 300204.4864864865, + "2050": 305767.945945946 + }, + "energy": { + "2015": 1636600.8947025405, + "2016": 1728662.4748974286, + "2017": 1750028.8001626385, + "2018": 2008582.9034113449, + "2019": 2549021.857920152, + "2020": 2147558.014096405, + "2021": 2104573.1225129734, + "2022": 2387441.9411240127, + "2023": 2428949.1257031895, + "2024": 2323698.9123671544, + "2025": 2393696.3210420627, + "2026": 2455215.042331451, + "2027": 2506227.231701032, + "2028": 2548745.0331772887, + "2029": 2587210.4509550333, + "2030": 2622201.0984529564, + "2031": 2653043.2999348803, + "2032": 2683434.731574321, + "2033": 2734814.0236066394, + "2034": 2775126.730078924, + "2035": 2815656.5580472904, + "2036": 2858929.8431688095, + "2037": 2903456.2767158574, + "2038": 2947398.8992753443, + "2039": 2993919.9170704116, + "2040": 3040460.9736714917, + "2041": 3086590.5116995987, + "2042": 3130780.83042826, + "2043": 3176050.145897201, + "2044": 3223488.817056297, + "2045": 3268032.81038181, + "2046": 3311740.7516667503, + "2047": 3357011.1000638367, + "2048": 3400443.0429484295, + "2049": 3444528.829348815, + "2050": 3486007.711696819 + } + }, + "panel management": { + "stock": { + "2015": 20870.64864864865, + "2016": 21376.243243243243, + "2017": 21832.324324324327, + "2018": 22319.83783783784, + "2019": 22849.405405405407, + "2020": 23367.891891891893, + "2021": 24010.56756756757, + "2022": 25209.756756756757, + "2023": 26222.18918918919, + "2024": 27144.702702702703, + "2025": 28064.83783783784, + "2026": 28992.91891891892, + "2027": 29933.243243243243, + "2028": 30881.18918918919, + "2029": 31821.081081081084, + "2030": 32740.783783783787, + "2031": 33651.40540540541, + "2032": 34564.97297297297, + "2033": 35464.81081081081, + "2034": 36343.32432432433, + "2035": 37216.37837837838, + "2036": 38101.43243243243, + "2037": 38998.21621621622, + "2038": 39910.54054054054, + "2039": 40833.51351351351, + "2040": 41772.89189189189, + "2041": 42707.729729729734, + "2042": 43634.189189189194, + "2043": 44555.189189189194, + "2044": 45469.0, + "2045": 46378.05405405405, + "2046": 47282.27027027027, + "2047": 48197.40540540541, + "2048": 49113.13513513514, + "2049": 50034.08108108109, + "2050": 50961.32432432433 + }, + "energy": { + "2015": 218997.58865989523, + "2016": 231316.57500296726, + "2017": 234175.6555074139, + "2018": 268773.4156167164, + "2019": 341090.8805761958, + "2020": 287370.01679314545, + "2021": 281618.1027889132, + "2022": 319469.4747290161, + "2023": 325023.65312664735, + "2024": 310939.86336389, + "2025": 320306.38867978397, + "2026": 328538.3599951027, + "2027": 335364.4264480546, + "2028": 341053.83797688846, + "2029": 346200.9900818325, + "2030": 350883.17463427724, + "2031": 355010.24542799796, + "2032": 359076.9976010556, + "2033": 365952.18696368596, + "2034": 371346.5293096793, + "2035": 376769.92521677114, + "2036": 382560.42986923695, + "2037": 388518.62139289547, + "2038": 394398.69173323864, + "2039": 400623.78347802564, + "2040": 406851.5566647027, + "2041": 413024.26353957376, + "2042": 418937.4787131778, + "2043": 424995.07709288783, + "2044": 431342.96229000547, + "2045": 437303.5035307842, + "2046": 443152.1705929087, + "2047": 449209.9071912729, + "2048": 455021.6422290134, + "2049": 460920.86967481923, + "2050": 466471.2608813274 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 608411.0303030303, + "2016": 623149.8787878788, + "2017": 636445.3333333333, + "2018": 650657.0909090908, + "2019": 666094.7878787878, + "2020": 681209.4545454545, + "2021": 699944.4242424242, + "2022": 734902.6060606061, + "2023": 764416.5454545454, + "2024": 791309.212121212, + "2025": 818132.5454545454, + "2026": 845187.5151515151, + "2027": 872599.3939393939, + "2028": 900233.4545454545, + "2029": 927632.7272727272, + "2030": 954443.4545454545, + "2031": 980989.4545454545, + "2032": 1007621.3333333333, + "2033": 1033852.9696969696, + "2034": 1059462.9696969697, + "2035": 1084913.8181818181, + "2036": 1110714.4848484849, + "2037": 1136857.0909090908, + "2038": 1163452.7272727273, + "2039": 1190358.7878787878, + "2040": 1217743.0909090908, + "2041": 1244995.0303030303, + "2042": 1272002.7272727273, + "2043": 1298851.2727272727, + "2044": 1325490.2424242424, + "2045": 1351990.5454545454, + "2046": 1378349.8181818181, + "2047": 1405027.3939393938, + "2048": 1431722.303030303, + "2049": 1458569.2727272727, + "2050": 1485599.8181818181 + }, + "energy": { + "2015": 5851071.372924749, + "2016": 6180204.076058477, + "2017": 6256591.602491176, + "2018": 7180957.779222185, + "2019": 9113100.738312157, + "2020": 7677812.751201285, + "2021": 7524135.90217463, + "2022": 8535430.501991475, + "2023": 8683824.346971052, + "2024": 8307540.48189555, + "2025": 8557790.763074279, + "2026": 8777728.580657287, + "2027": 8960104.113908367, + "2028": 9112111.052107336, + "2029": 9249630.165982595, + "2030": 9374726.502271969, + "2031": 9484991.578353126, + "2032": 9593645.090778371, + "2033": 9777333.06610853, + "2034": 9921456.488971485, + "2035": 10066356.150790608, + "2036": 10221064.046042584, + "2037": 10380252.117800862, + "2038": 10537352.985667478, + "2039": 10703671.96810303, + "2040": 10870062.592002662, + "2041": 11034981.980887365, + "2042": 11192968.396335758, + "2043": 11354812.37226757, + "2044": 11524412.090614924, + "2045": 11683662.940975746, + "2046": 11839924.79128365, + "2047": 12001772.460074436, + "2048": 12157047.578464696, + "2049": 12314660.276585001, + "2050": 12462952.937228713 + } + }, + "panel replacement": { + "stock": { + "2015": 23400.424242424244, + "2016": 23967.303030303032, + "2017": 24478.666666666668, + "2018": 25025.272727272728, + "2019": 25619.030303030304, + "2020": 26200.363636363636, + "2021": 26920.939393939396, + "2022": 28265.484848484848, + "2023": 29400.636363636364, + "2024": 30434.969696969696, + "2025": 31466.636363636364, + "2026": 32507.212121212124, + "2027": 33561.51515151515, + "2028": 34624.36363636364, + "2029": 35678.181818181816, + "2030": 36709.36363636364, + "2031": 37730.36363636364, + "2032": 38754.666666666664, + "2033": 39763.57575757576, + "2034": 40748.57575757576, + "2035": 41727.454545454544, + "2036": 42719.78787878788, + "2037": 43725.27272727273, + "2038": 44748.181818181816, + "2039": 45783.030303030304, + "2040": 46836.27272727273, + "2041": 47884.42424242424, + "2042": 48923.181818181816, + "2043": 49955.818181818184, + "2044": 50980.39393939394, + "2045": 51999.63636363637, + "2046": 53013.454545454544, + "2047": 54039.51515151515, + "2048": 55066.242424242424, + "2049": 56098.818181818184, + "2050": 57138.454545454544 + }, + "energy": { + "2015": 209266.28221623987, + "2016": 221037.86604263025, + "2017": 223769.90136495364, + "2018": 256830.2865289522, + "2019": 325934.2758649994, + "2020": 274600.5351141693, + "2021": 269104.2113114331, + "2022": 305273.63185692974, + "2023": 310581.0065689094, + "2024": 297123.03956022015, + "2025": 306073.3569684427, + "2026": 313939.53505290917, + "2027": 320462.2806114855, + "2028": 325898.87927872594, + "2029": 330817.3141875044, + "2030": 335291.442692463, + "2031": 339235.12429521536, + "2032": 343121.16757614043, + "2033": 349690.8532345733, + "2034": 354845.49431831954, + "2035": 360027.8979484638, + "2036": 365561.09759779525, + "2037": 371254.53283842106, + "2038": 376873.3182635181, + "2039": 382821.7938328527, + "2040": 388772.83169238764, + "2041": 394671.25014904456, + "2042": 400321.70759424736, + "2043": 406110.1324798278, + "2044": 412175.94509112247, + "2045": 417871.62563759397, + "2046": 423460.4032104473, + "2047": 429248.96017284214, + "2048": 434802.4468208736, + "2049": 440439.53809245373, + "2050": 445743.29389971745 + } + }, + "panel management": { + "stock": { + "2015": 140402.54545454547, + "2016": 143803.81818181818, + "2017": 146872.0, + "2018": 150151.63636363638, + "2019": 153714.18181818182, + "2020": 157202.18181818182, + "2021": 161525.63636363638, + "2022": 169592.9090909091, + "2023": 176403.81818181818, + "2024": 182609.81818181818, + "2025": 188799.81818181818, + "2026": 195043.27272727274, + "2027": 201369.0909090909, + "2028": 207746.18181818182, + "2029": 214069.0909090909, + "2030": 220256.18181818182, + "2031": 226382.18181818182, + "2032": 232528.0, + "2033": 238581.45454545456, + "2034": 244491.45454545456, + "2035": 250364.7272727273, + "2036": 256318.7272727273, + "2037": 262351.63636363635, + "2038": 268489.09090909094, + "2039": 274698.1818181818, + "2040": 281017.63636363635, + "2041": 287306.54545454547, + "2042": 293539.09090909094, + "2043": 299734.9090909091, + "2044": 305882.36363636365, + "2045": 311997.8181818182, + "2046": 318080.7272727273, + "2047": 324237.09090909094, + "2048": 330397.45454545453, + "2049": 336592.9090909091, + "2050": 342830.7272727273 + }, + "energy": { + "2015": 1861805.344859012, + "2016": 1966535.0578988928, + "2017": 1990841.4961438712, + "2018": 2284973.9342488637, + "2019": 2899779.985822845, + "2020": 2443072.7136845463, + "2021": 2394172.8865139373, + "2022": 2715965.8661515955, + "2023": 2763184.6464600386, + "2024": 2643451.4785442306, + "2025": 2723080.8799572797, + "2026": 2793064.884289804, + "2027": 2851096.605480148, + "2028": 2899465.0686139395, + "2029": 2943223.5198299005, + "2030": 2983029.055035569, + "2031": 3018115.29735166, + "2032": 3052688.741645489, + "2033": 3111138.0806568963, + "2034": 3156998.0167101966, + "2035": 3203104.951260929, + "2036": 3252332.8563596215, + "2037": 3302986.3493607184, + "2038": 3352975.6960690035, + "2039": 3405898.238064118, + "2040": 3458843.5763049517, + "2041": 3511320.768963591, + "2042": 3561591.896069994, + "2043": 3613090.495252602, + "2044": 3667056.964293954, + "2045": 3717730.43338666, + "2046": 3767452.8055059034, + "2047": 3818952.579752723, + "2048": 3868360.9747144305, + "2049": 3918513.1853225455, + "2050": 3965699.768871571 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 702012.7272727273, + "2016": 719019.0909090909, + "2017": 734360.0, + "2018": 750758.1818181818, + "2019": 768570.9090909091, + "2020": 786010.9090909091, + "2021": 807628.1818181818, + "2022": 847964.5454545454, + "2023": 882019.0909090908, + "2024": 913049.0909090908, + "2025": 943999.0909090908, + "2026": 975216.3636363636, + "2027": 1006845.4545454545, + "2028": 1038730.9090909091, + "2029": 1070345.4545454546, + "2030": 1101280.909090909, + "2031": 1131910.909090909, + "2032": 1162640.0, + "2033": 1192907.2727272727, + "2034": 1222457.2727272727, + "2035": 1251823.6363636362, + "2036": 1281593.6363636362, + "2037": 1311758.1818181819, + "2038": 1342445.4545454546, + "2039": 1373490.909090909, + "2040": 1405088.1818181819, + "2041": 1436532.7272727273, + "2042": 1467695.4545454546, + "2043": 1498674.5454545454, + "2044": 1529411.8181818181, + "2045": 1559989.0909090908, + "2046": 1590403.6363636362, + "2047": 1621185.4545454546, + "2048": 1651987.2727272727, + "2049": 1682964.5454545454, + "2050": 1714153.6363636362 + }, + "energy": { + "2015": 6715060.145502193, + "2016": 7092793.684631784, + "2017": 7180460.848757541, + "2018": 8241322.027436666, + "2019": 10458771.679484282, + "2020": 8811544.266712429, + "2021": 8635174.980061699, + "2022": 9795800.723582095, + "2023": 9966106.900134865, + "2024": 9534259.700755894, + "2025": 9821462.775618404, + "2026": 10073877.347106043, + "2027": 10283183.06169979, + "2028": 10457635.852903647, + "2029": 10615461.499177886, + "2030": 10759029.978969853, + "2031": 10885577.165056087, + "2032": 11010274.818605797, + "2033": 11221086.774866547, + "2034": 11386491.944487067, + "2035": 11552787.975104783, + "2036": 11730340.555715635, + "2037": 11913034.870683292, + "2038": 12093333.778250301, + "2039": 12284211.97802095, + "2040": 12475172.398073927, + "2041": 12664444.335627932, + "2042": 12845759.553695075, + "2043": 13031501.952531355, + "2044": 13226145.332653621, + "2045": 13408911.696322288, + "2046": 13588247.694191089, + "2047": 13773994.331186252, + "2048": 13952197.893001527, + "2049": 14133084.209389713, + "2050": 14303274.260389091 + } + }, + "panel replacement": { + "stock": { + "2015": 35100.63636363637, + "2016": 35950.954545454544, + "2017": 36718.0, + "2018": 37537.909090909096, + "2019": 38428.545454545456, + "2020": 39300.545454545456, + "2021": 40381.409090909096, + "2022": 42398.22727272727, + "2023": 44100.954545454544, + "2024": 45652.454545454544, + "2025": 47199.954545454544, + "2026": 48760.818181818184, + "2027": 50342.27272727273, + "2028": 51936.545454545456, + "2029": 53517.27272727273, + "2030": 55064.045454545456, + "2031": 56595.545454545456, + "2032": 58132.0, + "2033": 59645.36363636364, + "2034": 61122.86363636364, + "2035": 62591.18181818182, + "2036": 64079.68181818182, + "2037": 65587.90909090909, + "2038": 67122.27272727274, + "2039": 68674.54545454546, + "2040": 70254.40909090909, + "2041": 71826.63636363637, + "2042": 73384.77272727274, + "2043": 74933.72727272728, + "2044": 76470.59090909091, + "2045": 77999.45454545454, + "2046": 79520.18181818182, + "2047": 81059.27272727274, + "2048": 82599.36363636363, + "2049": 84148.22727272728, + "2050": 85707.68181818182 + }, + "energy": { + "2015": 836985.760758962, + "2016": 884067.6314737495, + "2017": 894994.736588143, + "2018": 1027223.7384819142, + "2019": 1303613.4868607007, + "2020": 1098297.9931275083, + "2021": 1076314.7824989702, + "2022": 1220978.7467595919, + "2023": 1242206.2326875397, + "2024": 1188379.4688355527, + "2025": 1224177.3438951115, + "2026": 1255639.072839526, + "2027": 1281727.5812019994, + "2028": 1303471.9139404166, + "2029": 1323143.78816817, + "2030": 1341038.6052920606, + "2031": 1356811.83598892, + "2032": 1372354.535258869, + "2033": 1398630.7862178683, + "2034": 1419247.3955599342, + "2035": 1439975.0445581332, + "2036": 1462105.744587206, + "2037": 1484877.3262091465, + "2038": 1507350.336881294, + "2039": 1531141.98308931, + "2040": 1554943.8774863316, + "2041": 1578535.3142287221, + "2042": 1601135.0009690938, + "2043": 1624286.5051442736, + "2044": 1648547.4550178878, + "2045": 1671328.017011637, + "2046": 1693681.0076558422, + "2047": 1716833.0400881874, + "2048": 1739044.8804178408, + "2049": 1761591.1075330903, + "2050": 1782804.1192147105 + } + }, + "panel management": { + "stock": { + "2015": 35100.63636363637, + "2016": 35950.954545454544, + "2017": 36718.0, + "2018": 37537.909090909096, + "2019": 38428.545454545456, + "2020": 39300.545454545456, + "2021": 40381.409090909096, + "2022": 42398.22727272727, + "2023": 44100.954545454544, + "2024": 45652.454545454544, + "2025": 47199.954545454544, + "2026": 48760.818181818184, + "2027": 50342.27272727273, + "2028": 51936.545454545456, + "2029": 53517.27272727273, + "2030": 55064.045454545456, + "2031": 56595.545454545456, + "2032": 58132.0, + "2033": 59645.36363636364, + "2034": 61122.86363636364, + "2035": 62591.18181818182, + "2036": 64079.68181818182, + "2037": 65587.90909090909, + "2038": 67122.27272727274, + "2039": 68674.54545454546, + "2040": 70254.40909090909, + "2041": 71826.63636363637, + "2042": 73384.77272727274, + "2043": 74933.72727272728, + "2044": 76470.59090909091, + "2045": 77999.45454545454, + "2046": 79520.18181818182, + "2047": 81059.27272727274, + "2048": 82599.36363636363, + "2049": 84148.22727272728, + "2050": 85707.68181818182 + }, + "energy": { + "2015": 370097.0937388453, + "2016": 390915.6838944657, + "2017": 395747.4146543161, + "2018": 454216.23408142006, + "2019": 576429.8336550187, + "2020": 485643.74016006204, + "2021": 475923.23743933067, + "2022": 539890.5296583136, + "2023": 549276.8671775946, + "2024": 525475.8304085538, + "2025": 541304.8804864852, + "2026": 555216.5800544308, + "2027": 566752.3570982096, + "2028": 576367.2331559353, + "2029": 585065.7126539446, + "2030": 592978.4157380862, + "2031": 599952.9989549937, + "2032": 606825.6461353339, + "2033": 618444.4389155839, + "2034": 627560.659952999, + "2035": 636725.9803370832, + "2036": 646511.6996971582, + "2037": 656580.8031075613, + "2038": 666517.8848684051, + "2039": 677038.0388897413, + "2040": 687562.7244397425, + "2041": 697994.3501433452, + "2042": 707987.4453358315, + "2043": 718224.5423243719, + "2044": 728952.2123284906, + "2045": 739025.2866660744, + "2046": 748909.2981530684, + "2047": 759146.6287255606, + "2048": 768968.2265806326, + "2049": 778937.6830771964, + "2050": 788317.6203961979 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 170604.0, - "2016": 170112.0, - "2017": 169621.0, - "2018": 169131.0, - "2019": 168643.0, - "2020": 168157.0, - "2021": 167671.0, - "2022": 167187.0, - "2023": 166705.0, - "2024": 166224.0, - "2025": 165744.0, - "2026": 165266.0, - "2027": 164789.0, - "2028": 164314.0, - "2029": 163839.0, - "2030": 163367.0, - "2031": 162895.0, - "2032": 162425.0, - "2033": 161956.0, - "2034": 161489.0, - "2035": 161023.0, - "2036": 160558.0, - "2037": 160095.0, - "2038": 159633.0, - "2039": 159172.0, - "2040": 158713.0, - "2041": 158255.0, - "2042": 157798.0, - "2043": 157343.0, - "2044": 156889.0, - "2045": 156436.0, - "2046": 155985.0, - "2047": 155535.0, - "2048": 155086.0, - "2049": 154638.0, - "2050": 154192.0 - }, - "energy": { - "2015": 1268099, - "2016": 1301751, - "2017": 1284669, - "2018": 1437361, - "2019": 1777880, - "2020": 1460717, - "2021": 1388259, - "2022": 1501279, - "2023": 1475876, - "2024": 1372629, - "2025": 1376041, - "2026": 1374078, - "2027": 1365346, - "2028": 1351673, - "2029": 1336358, - "2030": 1320211, - "2031": 1302481, - "2032": 1284660, - "2033": 1278336, - "2034": 1259679, - "2035": 1241600, - "2036": 1224554, - "2037": 1208114, - "2038": 1191235, - "2039": 1175588, - "2040": 1159751, - "2041": 1144198, - "2042": 1128621, - "2043": 1114106, - "2044": 1100955, - "2045": 1087182, - "2046": 1073606, - "2047": 1060319, - "2048": 1046559, - "2049": 1032991, - "2050": 1018647 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 138327.56756756757, + "2016": 137928.64864864867, + "2017": 137530.54054054056, + "2018": 137133.24324324325, + "2019": 136737.56756756757, + "2020": 136343.51351351352, + "2021": 135949.45945945947, + "2022": 135557.02702702704, + "2023": 135166.2162162162, + "2024": 134776.2162162162, + "2025": 134387.02702702704, + "2026": 133999.45945945947, + "2027": 133612.70270270272, + "2028": 133227.56756756757, + "2029": 132842.43243243243, + "2030": 132459.72972972973, + "2031": 132077.02702702704, + "2032": 131695.94594594595, + "2033": 131315.67567567568, + "2034": 130937.02702702704, + "2035": 130559.1891891892, + "2036": 130182.16216216217, + "2037": 129806.75675675676, + "2038": 129432.16216216217, + "2039": 129058.37837837839, + "2040": 128686.21621621623, + "2041": 128314.86486486487, + "2042": 127944.32432432433, + "2043": 127575.40540540541, + "2044": 127207.29729729731, + "2045": 126840.0, + "2046": 126474.32432432433, + "2047": 126109.45945945947, + "2048": 125745.40540540541, + "2049": 125382.16216216217, + "2050": 125020.54054054055 + }, + "energy": { + "2015": 971072.9830304222, + "2016": 996842.6966134625, + "2017": 983761.8025380585, + "2018": 1100688.8531270751, + "2019": 1361448.305747522, + "2020": 1118574.1921989128, + "2021": 1063087.9831533902, + "2022": 1149635.380905536, + "2023": 1130182.5093332678, + "2024": 1051118.9880475148, + "2025": 1053731.7974717787, + "2026": 1052228.5897051229, + "2027": 1045541.8804751481, + "2028": 1035071.4985120877, + "2029": 1023343.7211578662, + "2030": 1010978.8226310223, + "2031": 997401.7091807874, + "2032": 983754.910602297, + "2033": 978912.1770738545, + "2034": 964625.194240181, + "2035": 950780.8268365264, + "2036": 937727.5005041686, + "2037": 925138.2311797545, + "2038": 912212.7885443054, + "2039": 900230.775337547, + "2040": 888103.2657091562, + "2041": 876193.2349425739, + "2042": 864264.8256806276, + "2043": 853149.664838543, + "2044": 843079.0151496519, + "2045": 832532.0561225744, + "2046": 822135.9539116106, + "2047": 811961.1594156562, + "2048": 801424.1554069009, + "2049": 791034.1793610585, + "2050": 780049.9652984432 + } + }, + "panel replacement": { + "stock": { + "2015": 27665.513513513513, + "2016": 27585.72972972973, + "2017": 27506.10810810811, + "2018": 27426.64864864865, + "2019": 27347.513513513513, + "2020": 27268.702702702703, + "2021": 27189.891891891893, + "2022": 27111.405405405407, + "2023": 27033.243243243243, + "2024": 26955.243243243243, + "2025": 26877.405405405407, + "2026": 26799.891891891893, + "2027": 26722.540540540544, + "2028": 26645.513513513513, + "2029": 26568.486486486487, + "2030": 26491.945945945947, + "2031": 26415.405405405407, + "2032": 26339.18918918919, + "2033": 26263.135135135137, + "2034": 26187.405405405407, + "2035": 26111.83783783784, + "2036": 26036.432432432433, + "2037": 25961.351351351354, + "2038": 25886.432432432433, + "2039": 25811.675675675677, + "2040": 25737.243243243243, + "2041": 25662.972972972973, + "2042": 25588.864864864867, + "2043": 25515.081081081084, + "2044": 25441.45945945946, + "2045": 25368.0, + "2046": 25294.864864864867, + "2047": 25221.891891891893, + "2048": 25149.081081081084, + "2049": 25076.432432432433, + "2050": 25004.10810810811 + }, + "energy": { + "2015": 261971.02955240733, + "2016": 268923.04913959856, + "2017": 265394.1534249783, + "2018": 296938.12628862396, + "2019": 367284.45809091715, + "2020": 301763.14023960574, + "2021": 286794.35873334453, + "2022": 310142.66652320407, + "2023": 304894.7717896542, + "2024": 283565.42535203585, + "2025": 284270.2955181923, + "2026": 283864.76792846044, + "2027": 282060.86221601086, + "2028": 279236.21691066003, + "2029": 276072.35800248716, + "2030": 272736.61985098425, + "2031": 269073.8566487704, + "2032": 265392.2941543173, + "2033": 264085.8466365057, + "2034": 260231.5785562065, + "2035": 256496.7169694708, + "2036": 252975.25833749466, + "2037": 249578.990596694, + "2038": 246092.03176476122, + "2039": 242859.58642775955, + "2040": 239587.88982124737, + "2041": 236374.8635333719, + "2042": 233156.8791904004, + "2043": 230158.28878542947, + "2044": 227441.48117841795, + "2045": 224596.17731016688, + "2046": 221791.57081082932, + "2047": 219046.66755827345, + "2048": 216204.04930319943, + "2049": 213401.09548889386, + "2050": 210437.83122648238 + } + }, + "panel management": { + "stock": { + "2015": 4610.918918918919, + "2016": 4597.621621621622, + "2017": 4584.351351351352, + "2018": 4571.108108108108, + "2019": 4557.918918918919, + "2020": 4544.783783783784, + "2021": 4531.648648648649, + "2022": 4518.5675675675675, + "2023": 4505.540540540541, + "2024": 4492.540540540541, + "2025": 4479.5675675675675, + "2026": 4466.648648648649, + "2027": 4453.756756756757, + "2028": 4440.918918918919, + "2029": 4428.081081081082, + "2030": 4415.324324324324, + "2031": 4402.5675675675675, + "2032": 4389.864864864865, + "2033": 4377.189189189189, + "2034": 4364.5675675675675, + "2035": 4351.972972972973, + "2036": 4339.405405405406, + "2037": 4326.891891891893, + "2038": 4314.405405405406, + "2039": 4301.945945945946, + "2040": 4289.540540540541, + "2041": 4277.1621621621625, + "2042": 4264.810810810811, + "2043": 4252.513513513513, + "2044": 4240.243243243243, + "2045": 4228.0, + "2046": 4215.810810810811, + "2047": 4203.648648648649, + "2048": 4191.513513513513, + "2049": 4179.405405405406, + "2050": 4167.351351351352 + }, + "energy": { + "2015": 35054.98741717039, + "2016": 35985.2542469389, + "2017": 35513.044036963096, + "2018": 39734.020584300946, + "2019": 49147.23616156064, + "2020": 40379.66756148131, + "2021": 38376.65811326525, + "2022": 41500.95257125993, + "2023": 40798.71887707803, + "2024": 37944.586600449315, + "2025": 38038.90701002884, + "2026": 37984.6423664167, + "2027": 37743.25730884097, + "2028": 37365.28457725221, + "2029": 36941.92083964658, + "2030": 36495.55751799342, + "2031": 36005.43417044214, + "2032": 35512.79524338566, + "2033": 35337.97628963979, + "2034": 34822.22720361248, + "2035": 34322.4561940028, + "2036": 33851.24115833674, + "2037": 33396.77822355146, + "2038": 32930.179690933415, + "2039": 32497.63823469343, + "2040": 32059.84446959644, + "2041": 31629.901524054134, + "2042": 31199.295128971997, + "2043": 30798.04637602745, + "2044": 30434.50367193005, + "2045": 30053.76656725866, + "2046": 29678.475277560057, + "2047": 29311.173026070275, + "2048": 28930.795289899626, + "2049": 28555.725150047638, + "2050": 28159.203475074395 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 134415.27272727274, + "2016": 134027.63636363635, + "2017": 133640.78787878787, + "2018": 133254.72727272726, + "2019": 132870.24242424243, + "2020": 132487.3333333333, + "2021": 132104.42424242423, + "2022": 131723.0909090909, + "2023": 131343.3333333333, + "2024": 130964.36363636363, + "2025": 130586.18181818181, + "2026": 130209.57575757575, + "2027": 129833.75757575757, + "2028": 129459.51515151515, + "2029": 129085.27272727272, + "2030": 128713.39393939394, + "2031": 128341.51515151515, + "2032": 127971.21212121211, + "2033": 127601.69696969696, + "2034": 127233.75757575757, + "2035": 126866.60606060605, + "2036": 126500.24242424242, + "2037": 126135.45454545454, + "2038": 125771.45454545454, + "2039": 125408.24242424242, + "2040": 125046.60606060605, + "2041": 124685.75757575757, + "2042": 124325.69696969696, + "2043": 123967.21212121211, + "2044": 123609.51515151515, + "2045": 123252.60606060605, + "2046": 122897.27272727272, + "2047": 122542.72727272726, + "2048": 122188.9696969697, + "2049": 121836.0, + "2050": 121484.60606060605 + }, + "energy": { + "2015": 936582.1542143964, + "2016": 961436.5722477067, + "2017": 948820.2888516231, + "2018": 1061594.2933191801, + "2019": 1313092.0222590594, + "2020": 1078844.376154851, + "2021": 1025328.9410586426, + "2022": 1108802.3252891412, + "2023": 1090040.385989837, + "2024": 1013785.0639083799, + "2025": 1016305.0708717002, + "2026": 1014855.2544388169, + "2027": 1008406.0455279984, + "2028": 998307.553379851, + "2029": 986996.3263449008, + "2030": 975070.6075768078, + "2031": 961975.7296577957, + "2032": 948813.6417054713, + "2033": 944142.9136761519, + "2034": 930363.3797035062, + "2035": 917010.740228164, + "2036": 904421.0454166874, + "2037": 892278.9251127642, + "2038": 879812.571790993, + "2039": 868256.1389202214, + "2040": 856559.3774084676, + "2041": 845072.3702863924, + "2042": 833567.6374412457, + "2043": 822847.2678420094, + "2044": 813134.3101706655, + "2045": 802961.960843054, + "2046": 792935.110158987, + "2047": 783121.7067235716, + "2048": 772958.9588292905, + "2049": 762938.0167195806, + "2050": 752343.9428972282 + } + }, + "panel replacement": { + "stock": { + "2015": 5169.818181818182, + "2016": 5154.909090909091, + "2017": 5140.030303030303, + "2018": 5125.181818181818, + "2019": 5110.39393939394, + "2020": 5095.666666666667, + "2021": 5080.939393939394, + "2022": 5066.272727272727, + "2023": 5051.666666666667, + "2024": 5037.090909090909, + "2025": 5022.545454545455, + "2026": 5008.060606060606, + "2027": 4993.606060606061, + "2028": 4979.212121212121, + "2029": 4964.818181818182, + "2030": 4950.515151515152, + "2031": 4936.212121212121, + "2032": 4921.969696969697, + "2033": 4907.757575757576, + "2034": 4893.606060606061, + "2035": 4879.484848484849, + "2036": 4865.39393939394, + "2037": 4851.363636363637, + "2038": 4837.363636363637, + "2039": 4823.39393939394, + "2040": 4809.484848484849, + "2041": 4795.606060606061, + "2042": 4781.757575757576, + "2043": 4767.969696969697, + "2044": 4754.212121212121, + "2045": 4740.484848484849, + "2046": 4726.818181818182, + "2047": 4713.181818181818, + "2048": 4699.575757575758, + "2049": 4686.0, + "2050": 4672.484848484849 + }, + "energy": { + "2015": 33497.2952662091, + "2016": 34386.22505820363, + "2017": 33934.99782930637, + "2018": 37968.41241979812, + "2019": 46963.34537594292, + "2020": 38585.36963547101, + "2021": 36671.3652711438, + "2022": 39656.8295850396, + "2023": 38985.800121529646, + "2024": 36258.493149163696, + "2025": 36348.62236734643, + "2026": 36296.769009992175, + "2027": 36066.11006123144, + "2028": 35704.932804428245, + "2029": 35300.38152175868, + "2030": 34873.852657164134, + "2031": 34405.508273113766, + "2032": 33934.760091040356, + "2033": 33767.70933612019, + "2034": 33274.877910670235, + "2035": 32797.31456497105, + "2036": 32347.03828913785, + "2037": 31912.76972321636, + "2038": 31466.904812985893, + "2039": 31053.58362983665, + "2040": 30635.24352773819, + "2041": 30224.405388700663, + "2042": 29812.93328095376, + "2043": 29429.514288596674, + "2044": 29082.125851222372, + "2045": 28718.307058130114, + "2046": 28359.692091527308, + "2047": 28008.711164799883, + "2048": 27645.235771425203, + "2049": 27286.83212772552, + "2050": 26907.93016242273 + } + }, + "panel management": { + "stock": { + "2015": 31018.909090909092, + "2016": 30929.454545454548, + "2017": 30840.18181818182, + "2018": 30751.09090909091, + "2019": 30662.363636363636, + "2020": 30574.0, + "2021": 30485.636363636364, + "2022": 30397.636363636364, + "2023": 30310.0, + "2024": 30222.545454545456, + "2025": 30135.272727272728, + "2026": 30048.363636363636, + "2027": 29961.636363636364, + "2028": 29875.272727272728, + "2029": 29788.909090909092, + "2030": 29703.090909090908, + "2031": 29617.272727272728, + "2032": 29531.818181818184, + "2033": 29446.545454545456, + "2034": 29361.636363636364, + "2035": 29276.909090909092, + "2036": 29192.363636363636, + "2037": 29108.18181818182, + "2038": 29024.18181818182, + "2039": 28940.363636363636, + "2040": 28856.909090909092, + "2041": 28773.636363636364, + "2042": 28690.545454545456, + "2043": 28607.818181818184, + "2044": 28525.272727272728, + "2045": 28442.909090909092, + "2046": 28360.909090909092, + "2047": 28279.090909090908, + "2048": 28197.454545454548, + "2049": 28116.0, + "2050": 28034.909090909092 + }, + "energy": { + "2015": 298019.5505193946, + "2016": 305928.2026940897, + "2017": 301913.71331907064, + "2018": 337798.29426102183, + "2019": 417824.6323649977, + "2020": 343287.25420967804, + "2021": 326258.69367021363, + "2022": 352819.8451258192, + "2023": 346849.81388863333, + "2024": 322585.44294245646, + "2025": 323387.3067609534, + "2026": 322925.97655119095, + "2027": 320873.8444107702, + "2028": 317660.51381572074, + "2029": 314061.2921333406, + "2030": 310266.53976602806, + "2031": 306099.7620690905, + "2032": 301911.5982034884, + "2033": 300425.37698772794, + "2034": 296040.74238582357, + "2035": 291791.945206865, + "2036": 287785.91629417473, + "2037": 283922.3051640194, + "2038": 279955.52339602116, + "2039": 276278.277449942, + "2040": 272556.3790637942, + "2041": 268901.224324907, + "2042": 265240.4292778006, + "2043": 261829.21786939396, + "2044": 258738.5639781122, + "2045": 255501.732098816, + "2046": 252311.19774948576, + "2047": 249188.58211162846, + "2048": 245954.80539928435, + "2049": 242766.15115269387, + "2050": 239395.1269403491 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 155094.54545454544, + "2016": 154647.27272727274, + "2017": 154200.9090909091, + "2018": 153755.45454545453, + "2019": 153311.81818181818, + "2020": 152870.0, + "2021": 152428.18181818182, + "2022": 151988.18181818182, + "2023": 151550.0, + "2024": 151112.72727272726, + "2025": 150676.36363636362, + "2026": 150241.81818181818, + "2027": 149808.18181818182, + "2028": 149376.36363636362, + "2029": 148944.54545454544, + "2030": 148515.45454545453, + "2031": 148086.36363636362, + "2032": 147659.0909090909, + "2033": 147232.72727272726, + "2034": 146808.18181818182, + "2035": 146384.54545454544, + "2036": 145961.81818181818, + "2037": 145540.9090909091, + "2038": 145120.9090909091, + "2039": 144701.81818181818, + "2040": 144284.54545454544, + "2041": 143868.18181818182, + "2042": 143452.72727272726, + "2043": 143039.0909090909, + "2044": 142626.36363636362, + "2045": 142214.54545454544, + "2046": 141804.54545454544, + "2047": 141395.45454545453, + "2048": 140987.27272727274, + "2049": 140580.0, + "2050": 140174.54545454544 + }, + "energy": { + "2015": 1074881.0082639488, + "2016": 1103405.5128098072, + "2017": 1088926.2668020707, + "2018": 1218352.8580333854, + "2019": 1506987.5829665582, + "2020": 1238150.1458074572, + "2021": 1176732.4425391878, + "2022": 1272531.785929563, + "2023": 1250999.3959088083, + "2024": 1163483.957871062, + "2025": 1166376.0774927924, + "2026": 1164712.1763153432, + "2027": 1157310.655642146, + "2028": 1145720.9863608098, + "2029": 1132739.5057023105, + "2030": 1119052.795405687, + "2031": 1104024.284006719, + "2032": 1088918.6381160812, + "2033": 1083558.2147609165, + "2034": 1067743.9487050483, + "2035": 1052419.6138160499, + "2036": 1037970.8825522705, + "2037": 1024035.8161451058, + "2038": 1009728.6393880172, + "2039": 996465.7449796895, + "2040": 983041.8005338093, + "2041": 969858.5835124812, + "2042": 956655.0233285148, + "2043": 944351.6480912886, + "2044": 933204.4425973335, + "2045": 921530.0101383382, + "2046": 910022.5611393315, + "2047": 898760.0777237598, + "2048": 887096.6644778603, + "2049": 875595.9965330663, + "2050": 863437.5663296373 + } + }, + "panel replacement": { + "stock": { + "2015": 7754.727272727273, + "2016": 7732.363636363637, + "2017": 7710.045454545455, + "2018": 7687.772727272728, + "2019": 7665.590909090909, + "2020": 7643.5, + "2021": 7621.409090909091, + "2022": 7599.409090909091, + "2023": 7577.5, + "2024": 7555.636363636364, + "2025": 7533.818181818182, + "2026": 7512.090909090909, + "2027": 7490.409090909091, + "2028": 7468.818181818182, + "2029": 7447.227272727273, + "2030": 7425.772727272727, + "2031": 7404.318181818182, + "2032": 7382.954545454546, + "2033": 7361.636363636364, + "2034": 7340.409090909091, + "2035": 7319.227272727273, + "2036": 7298.090909090909, + "2037": 7277.045454545455, + "2038": 7256.045454545455, + "2039": 7235.090909090909, + "2040": 7214.227272727273, + "2041": 7193.409090909091, + "2042": 7172.636363636364, + "2043": 7151.954545454546, + "2044": 7131.318181818182, + "2045": 7110.727272727273, + "2046": 7090.227272727273, + "2047": 7069.772727272727, + "2048": 7049.363636363637, + "2049": 7029.0, + "2050": 7008.727272727273 + }, + "energy": { + "2015": 133976.4765963804, + "2016": 137531.8586213023, + "2017": 135727.12084198114, + "2018": 151859.24945690358, + "2019": 187835.56978688005, + "2020": 154326.8443271661, + "2021": 146671.55279139444, + "2022": 158612.2777544477, + "2023": 155928.41440073648, + "2024": 145020.22089285858, + "2025": 145380.7035824174, + "2026": 145173.30981934472, + "2027": 144250.761505972, + "2028": 142806.18946191054, + "2029": 141188.1377647847, + "2030": 139482.18407536318, + "2031": 137608.98416742712, + "2032": 135726.1699790837, + "2033": 135058.03031648992, + "2034": 133086.89153011862, + "2035": 131176.8192720489, + "2036": 129375.88494431745, + "2037": 127638.97538501295, + "2038": 125855.68484660049, + "2039": 124202.55687370281, + "2040": 122529.35512852608, + "2041": 120886.1583903349, + "2042": 119240.42601775055, + "2043": 117706.8954670629, + "2044": 116317.47347105233, + "2045": 114862.33628368609, + "2046": 113428.01242863025, + "2047": 112024.2218377252, + "2048": 110570.45811898858, + "2049": 109136.97947539711, + "2050": 107621.51531976063 + } + }, + "panel management": { + "stock": { + "2015": 7754.727272727273, + "2016": 7732.363636363637, + "2017": 7710.045454545455, + "2018": 7687.772727272728, + "2019": 7665.590909090909, + "2020": 7643.5, + "2021": 7621.409090909091, + "2022": 7599.409090909091, + "2023": 7577.5, + "2024": 7555.636363636364, + "2025": 7533.818181818182, + "2026": 7512.090909090909, + "2027": 7490.409090909091, + "2028": 7468.818181818182, + "2029": 7447.227272727273, + "2030": 7425.772727272727, + "2031": 7404.318181818182, + "2032": 7382.954545454546, + "2033": 7361.636363636364, + "2034": 7340.409090909091, + "2035": 7319.227272727273, + "2036": 7298.090909090909, + "2037": 7277.045454545455, + "2038": 7256.045454545455, + "2039": 7235.090909090909, + "2040": 7214.227272727273, + "2041": 7193.409090909091, + "2042": 7172.636363636364, + "2043": 7151.954545454546, + "2044": 7131.318181818182, + "2045": 7110.727272727273, + "2046": 7090.227272727273, + "2047": 7069.772727272727, + "2048": 7049.363636363637, + "2049": 7029.0, + "2050": 7008.727272727273 + }, + "energy": { + "2015": 59241.51513967067, + "2016": 60813.62856889047, + "2017": 60015.612355948215, + "2018": 67148.89250971114, + "2019": 83056.84724656174, + "2020": 68240.00986537669, + "2021": 64855.004669417816, + "2022": 70134.93631598924, + "2023": 68948.18969045523, + "2024": 64124.82123607937, + "2025": 64284.218924790235, + "2026": 64192.51386531209, + "2027": 63784.58285188206, + "2028": 63145.824177279595, + "2029": 62430.35653290478, + "2030": 61676.02051894982, + "2031": 60847.731825853814, + "2032": 60015.191904834974, + "2033": 59719.754922593616, + "2034": 58848.159764833195, + "2035": 58003.56691190128, + "2036": 57207.232503412015, + "2037": 56439.20846988136, + "2038": 55650.67576538235, + "2039": 54919.69814660777, + "2040": 54179.84433766465, + "2041": 53453.25809718398, + "2042": 52725.550653734645, + "2043": 52047.45644164843, + "2044": 51433.08393161427, + "2045": 50789.653577975725, + "2046": 50155.42643203825, + "2047": 49534.70043851503, + "2048": 48891.87740315117, + "2049": 48258.02399153658, + "2050": 47587.91835060205 + } + } } }, "NGHP": { - "stock": { - "2015": 34039.0, - "2016": 33941.0, - "2017": 33843.0, - "2018": 33745.0, - "2019": 33648.0, - "2020": 33551.0, - "2021": 33454.0, - "2022": 33357.0, - "2023": 33261.0, - "2024": 33165.0, - "2025": 33069.0, - "2026": 32974.0, - "2027": 32879.0, - "2028": 32784.0, - "2029": 32689.0, - "2030": 32595.0, - "2031": 32501.0, - "2032": 32407.0, - "2033": 32314.0, - "2034": 32220.0, - "2035": 32127.0, - "2036": 32035.0, - "2037": 31942.0, - "2038": 31850.0, - "2039": 31758.0, - "2040": 31666.0, - "2041": 31575.0, - "2042": 31484.0, - "2043": 31393.0, - "2044": 31303.0, - "2045": 31212.0, - "2046": 31122.0, - "2047": 31032.0, - "2048": 30943.0, - "2049": 30853.0, - "2050": 30764.0 - }, - "energy": { - "2015": 178602, - "2016": 183500, - "2017": 181178, - "2018": 202808, - "2019": 250947, - "2020": 206355, - "2021": 196351, - "2022": 212752, - "2023": 209610, - "2024": 195140, - "2025": 195789, - "2026": 195643, - "2027": 194516, - "2028": 192682, - "2029": 190615, - "2030": 188445, - "2031": 186063, - "2032": 183663, - "2033": 181642, - "2034": 178933, - "2035": 176206, - "2036": 173551, - "2037": 170901, - "2038": 168133, - "2039": 165488, - "2040": 162767, - "2041": 160048, - "2042": 157314, - "2043": 154752, - "2044": 152430, - "2045": 150092, - "2046": 147860, - "2047": 145783, - "2048": 143746, - "2049": 141825, - "2050": 139879 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 27599.18918918919, + "2016": 27519.72972972973, + "2017": 27440.27027027027, + "2018": 27360.810810810814, + "2019": 27282.162162162163, + "2020": 27203.513513513513, + "2021": 27124.864864864867, + "2022": 27046.216216216217, + "2023": 26968.37837837838, + "2024": 26890.540540540544, + "2025": 26812.702702702703, + "2026": 26735.675675675677, + "2027": 26658.64864864865, + "2028": 26581.621621621623, + "2029": 26504.594594594597, + "2030": 26428.37837837838, + "2031": 26352.162162162163, + "2032": 26275.945945945947, + "2033": 26200.540540540544, + "2034": 26124.324324324327, + "2035": 26048.91891891892, + "2036": 25974.324324324327, + "2037": 25898.91891891892, + "2038": 25824.324324324327, + "2039": 25749.72972972973, + "2040": 25675.135135135137, + "2041": 25601.351351351354, + "2042": 25527.56756756757, + "2043": 25453.783783783787, + "2044": 25380.810810810814, + "2045": 25307.027027027027, + "2046": 25234.054054054057, + "2047": 25161.081081081084, + "2048": 25088.91891891892, + "2049": 25015.945945945947, + "2050": 24943.783783783787 + }, + "energy": { + "2015": 136768.16787585153, + "2016": 140518.91247140995, + "2017": 138740.79304493248, + "2018": 155304.41199183493, + "2019": 192167.84483903495, + "2020": 158020.60045252208, + "2021": 150359.83096824968, + "2022": 162919.23523769705, + "2023": 160513.18388627924, + "2024": 149432.48272300238, + "2025": 149929.46786847347, + "2026": 149817.66535500847, + "2027": 148954.64184353556, + "2028": 147550.21848946164, + "2029": 145967.37057622784, + "2030": 144305.6482870564, + "2031": 142481.58262216864, + "2032": 140643.73308575785, + "2033": 139096.11062197192, + "2034": 137021.6379577482, + "2035": 134933.38142200143, + "2036": 132900.26037234697, + "2037": 130870.96817589336, + "2038": 128751.31504389955, + "2039": 126725.8517006468, + "2040": 124642.18978874105, + "2041": 122560.05941811563, + "2042": 120466.44248788765, + "2043": 118504.53810776911, + "2044": 116726.41868129165, + "2045": 114936.04692457145, + "2046": 113226.8468557094, + "2047": 111636.34123607387, + "2048": 110076.4664420452, + "2049": 108605.42104227637, + "2050": 107115.23137650327 + } + }, + "panel replacement": { + "stock": { + "2015": 5519.837837837838, + "2016": 5503.945945945946, + "2017": 5488.054054054054, + "2018": 5472.1621621621625, + "2019": 5456.4324324324325, + "2020": 5440.702702702703, + "2021": 5424.972972972973, + "2022": 5409.243243243243, + "2023": 5393.675675675676, + "2024": 5378.108108108108, + "2025": 5362.540540540541, + "2026": 5347.135135135135, + "2027": 5331.72972972973, + "2028": 5316.324324324325, + "2029": 5300.918918918919, + "2030": 5285.675675675676, + "2031": 5270.4324324324325, + "2032": 5255.189189189189, + "2033": 5240.108108108108, + "2034": 5224.864864864865, + "2035": 5209.783783783784, + "2036": 5194.864864864865, + "2037": 5179.783783783784, + "2038": 5164.864864864865, + "2039": 5149.945945945946, + "2040": 5135.0270270270275, + "2041": 5120.270270270271, + "2042": 5105.513513513514, + "2043": 5090.756756756757, + "2044": 5076.1621621621625, + "2045": 5061.405405405406, + "2046": 5046.810810810811, + "2047": 5032.216216216217, + "2048": 5017.783783783784, + "2049": 5003.189189189189, + "2050": 4988.756756756757 + }, + "energy": { + "2015": 36896.60651109973, + "2016": 37908.46292195385, + "2017": 37428.771091410104, + "2018": 41897.218246733595, + "2019": 51842.04384128366, + "2020": 42629.97747280537, + "2021": 40563.29484026463, + "2022": 43951.505741534194, + "2023": 43302.41369520842, + "2024": 40313.11964354263, + "2025": 40447.193716765236, + "2026": 40417.03221493088, + "2027": 40184.21021104509, + "2028": 39805.33216745455, + "2029": 39378.31967230644, + "2030": 38930.02885737107, + "2031": 38437.94188908718, + "2032": 37942.13637948125, + "2033": 37524.62682326725, + "2034": 36964.98635429955, + "2035": 36401.6273440098, + "2036": 35853.14249900824, + "2037": 35305.690582151685, + "2038": 34733.86156107284, + "2039": 34187.442572361295, + "2040": 33625.32307584557, + "2041": 33063.61675058784, + "2042": 32498.81164089508, + "2043": 31969.53925939074, + "2044": 31489.847428847, + "2045": 31006.85022823922, + "2046": 30545.7511043057, + "2047": 30116.67275286756, + "2048": 29695.857826589523, + "2049": 29299.00683327577, + "2050": 28896.991199236956 + } + }, + "panel management": { + "stock": { + "2015": 919.972972972973, + "2016": 917.3243243243244, + "2017": 914.6756756756757, + "2018": 912.0270270270271, + "2019": 909.4054054054054, + "2020": 906.7837837837839, + "2021": 904.1621621621622, + "2022": 901.5405405405406, + "2023": 898.945945945946, + "2024": 896.3513513513514, + "2025": 893.7567567567568, + "2026": 891.1891891891893, + "2027": 888.6216216216217, + "2028": 886.0540540540541, + "2029": 883.4864864864866, + "2030": 880.945945945946, + "2031": 878.4054054054054, + "2032": 875.8648648648649, + "2033": 873.3513513513514, + "2034": 870.8108108108108, + "2035": 868.2972972972973, + "2036": 865.8108108108108, + "2037": 863.2972972972973, + "2038": 860.8108108108108, + "2039": 858.3243243243244, + "2040": 855.8378378378379, + "2041": 853.3783783783784, + "2042": 850.918918918919, + "2043": 848.4594594594595, + "2044": 846.0270270270271, + "2045": 843.5675675675676, + "2046": 841.1351351351352, + "2047": 838.7027027027027, + "2048": 836.2972972972973, + "2049": 833.8648648648649, + "2050": 831.4594594594595 + }, + "energy": { + "2015": 4937.225613048718, + "2016": 5072.624606636206, + "2017": 5008.435863657409, + "2018": 5606.369761431475, + "2019": 6937.111319681395, + "2020": 5704.422074672558, + "2021": 5427.874191485699, + "2022": 5881.259020768753, + "2023": 5794.402418512344, + "2024": 5394.3976334549825, + "2025": 5412.338414761287, + "2026": 5408.302430060639, + "2027": 5377.147945419337, + "2028": 5326.449343083801, + "2029": 5269.309751465725, + "2030": 5209.322855572534, + "2031": 5143.475488744155, + "2032": 5077.130534760902, + "2033": 5021.262554760838, + "2034": 4946.375687952242, + "2035": 4870.991233988771, + "2036": 4797.597128644797, + "2037": 4724.341241954955, + "2038": 4647.8233950276035, + "2039": 4574.705726991893, + "2040": 4499.487135413381, + "2041": 4424.32383129652, + "2042": 4348.745871217265, + "2043": 4277.922632840143, + "2044": 4213.733889861345, + "2045": 4149.102847189327, + "2046": 4087.4020399849014, + "2047": 4029.9860110585614, + "2048": 3973.6757313652756, + "2049": 3920.5721244478473, + "2050": 3866.7774242597598 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 26818.60606060606, + "2016": 26741.39393939394, + "2017": 26664.181818181816, + "2018": 26586.969696969696, + "2019": 26510.545454545452, + "2020": 26434.121212121212, + "2021": 26357.696969696968, + "2022": 26281.272727272728, + "2023": 26205.636363636364, + "2024": 26130.0, + "2025": 26054.363636363636, + "2026": 25979.515151515152, + "2027": 25904.666666666664, + "2028": 25829.81818181818, + "2029": 25754.969696969696, + "2030": 25680.90909090909, + "2031": 25606.848484848484, + "2032": 25532.787878787876, + "2033": 25459.515151515152, + "2034": 25385.454545454544, + "2035": 25312.181818181816, + "2036": 25239.696969696968, + "2037": 25166.42424242424, + "2038": 25093.939393939392, + "2039": 25021.454545454544, + "2040": 24948.969696969696, + "2041": 24877.272727272728, + "2042": 24805.575757575756, + "2043": 24733.878787878788, + "2044": 24662.969696969696, + "2045": 24591.272727272728, + "2046": 24520.363636363636, + "2047": 24449.454545454544, + "2048": 24379.333333333332, + "2049": 24308.42424242424, + "2050": 24238.30303030303 + }, + "energy": { + "2015": 131910.39966674495, + "2016": 135527.92431690407, + "2017": 133812.96060974413, + "2018": 149788.268527862, + "2019": 185342.37615015873, + "2020": 152407.98268345906, + "2021": 145019.3104498552, + "2022": 157132.62645378732, + "2023": 154812.0338750205, + "2024": 144124.90000654312, + "2025": 144604.23310126612, + "2026": 144496.4016192483, + "2027": 143664.03120668617, + "2028": 142309.49053531178, + "2029": 140782.86263578566, + "2030": 139180.16184141138, + "2031": 137420.88382657286, + "2032": 135648.3115194308, + "2033": 134155.65792245825, + "2034": 132154.86693077165, + "2035": 130140.78164678146, + "2036": 128179.87353200554, + "2037": 126222.65827620284, + "2038": 124178.29154863232, + "2039": 122224.76915180283, + "2040": 120215.11529858051, + "2041": 118206.93858894748, + "2042": 116187.6833023948, + "2043": 114295.46236452064, + "2044": 112580.49865736069, + "2045": 110853.71780148646, + "2046": 109205.22555584433, + "2047": 107671.21193837181, + "2048": 106166.74119268497, + "2049": 104747.94477517667, + "2050": 103310.6840628023 + } + }, + "panel replacement": { + "stock": { + "2015": 1031.4848484848485, + "2016": 1028.5151515151515, + "2017": 1025.5454545454545, + "2018": 1022.5757575757576, + "2019": 1019.6363636363636, + "2020": 1016.6969696969697, + "2021": 1013.7575757575758, + "2022": 1010.8181818181819, + "2023": 1007.909090909091, + "2024": 1005.0, + "2025": 1002.0909090909091, + "2026": 999.2121212121212, + "2027": 996.3333333333334, + "2028": 993.4545454545455, + "2029": 990.5757575757576, + "2030": 987.7272727272727, + "2031": 984.8787878787879, + "2032": 982.030303030303, + "2033": 979.2121212121212, + "2034": 976.3636363636364, + "2035": 973.5454545454546, + "2036": 970.7575757575758, + "2037": 967.939393939394, + "2038": 965.1515151515151, + "2039": 962.3636363636364, + "2040": 959.5757575757576, + "2041": 956.8181818181819, + "2042": 954.0606060606061, + "2043": 951.3030303030304, + "2044": 948.5757575757576, + "2045": 945.8181818181819, + "2046": 943.0909090909091, + "2047": 940.3636363636364, + "2048": 937.6666666666667, + "2049": 934.939393939394, + "2050": 932.2424242424242 + }, + "energy": { + "2015": 4717.836642987241, + "2016": 4847.2190904254085, + "2017": 4785.882617793432, + "2018": 5357.246917117146, + "2019": 6628.85607130782, + "2020": 5450.9422092901095, + "2021": 5186.682918932531, + "2022": 5619.921285701289, + "2023": 5536.924215499018, + "2024": 5154.693914472012, + "2025": 5171.837484988012, + "2026": 5167.980842005984, + "2027": 5138.210728028276, + "2028": 5089.764952486913, + "2029": 5035.164397392039, + "2030": 4977.8430599194335, + "2031": 4914.921665514021, + "2032": 4851.524794576577, + "2033": 4798.13934617467, + "2034": 4726.58012810403, + "2035": 4654.54543350136, + "2036": 4584.412645026812, + "2037": 4514.411933366718, + "2038": 4441.2942088855325, + "2039": 4371.425574039891, + "2040": 4299.549371614564, + "2041": 4227.725999915017, + "2042": 4155.506397772113, + "2043": 4087.830238046391, + "2044": 4026.493765414414, + "2045": 3964.7346469761874, + "2046": 3905.7755570043646, + "2047": 3850.9108482805846, + "2048": 3797.102754072429, + "2049": 3746.3588419595835, + "2050": 3694.9545457744725 + } + }, + "panel management": { + "stock": { + "2015": 6188.909090909091, + "2016": 6171.090909090909, + "2017": 6153.272727272727, + "2018": 6135.454545454546, + "2019": 6117.818181818182, + "2020": 6100.181818181818, + "2021": 6082.545454545455, + "2022": 6064.909090909091, + "2023": 6047.454545454546, + "2024": 6030.0, + "2025": 6012.545454545455, + "2026": 5995.272727272727, + "2027": 5978.0, + "2028": 5960.727272727273, + "2029": 5943.454545454546, + "2030": 5926.363636363637, + "2031": 5909.272727272727, + "2032": 5892.181818181818, + "2033": 5875.272727272727, + "2034": 5858.181818181818, + "2035": 5841.272727272727, + "2036": 5824.545454545455, + "2037": 5807.636363636364, + "2038": 5790.909090909091, + "2039": 5774.181818181818, + "2040": 5757.454545454546, + "2041": 5740.909090909091, + "2042": 5724.363636363637, + "2043": 5707.818181818182, + "2044": 5691.454545454546, + "2045": 5674.909090909091, + "2046": 5658.545454545455, + "2047": 5642.181818181818, + "2048": 5626.0, + "2049": 5609.636363636364, + "2050": 5593.454545454546 + }, + "energy": { + "2015": 41973.763690267806, + "2016": 43124.85659267053, + "2017": 42579.15677246246, + "2018": 47662.48455502084, + "2019": 58975.76777853347, + "2020": 48496.07510725083, + "2021": 46145.006631212265, + "2022": 49999.452260511396, + "2023": 49261.04190948049, + "2024": 45860.40607898489, + "2025": 46012.929413745886, + "2026": 45978.617538745726, + "2027": 45713.75806528556, + "2028": 45282.74451220132, + "2029": 44796.97296682231, + "2030": 44286.9950986692, + "2031": 43727.19450791312, + "2032": 43163.16368599263, + "2033": 42688.202731367084, + "2034": 42051.55294112434, + "2035": 41410.67291971719, + "2036": 40786.71382296765, + "2037": 40163.92979043044, + "2038": 39513.41424248215, + "2039": 38891.80527415728, + "2040": 38252.335329804926, + "2041": 37613.33541113751, + "2042": 36970.81029983309, + "2043": 36368.70739743297, + "2044": 35823.0075772249, + "2045": 35273.54755153736, + "2046": 34748.998887151305, + "2047": 34260.877213347616, + "2048": 33782.15605324261, + "2049": 33330.69638286375, + "2050": 32873.36139142322 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 30944.545454545452, + "2016": 30855.454545454544, + "2017": 30766.363636363636, + "2018": 30677.272727272728, + "2019": 30589.090909090908, + "2020": 30500.90909090909, + "2021": 30412.727272727272, + "2022": 30324.545454545452, + "2023": 30237.272727272728, + "2024": 30150.0, + "2025": 30062.727272727272, + "2026": 29976.363636363636, + "2027": 29890.0, + "2028": 29803.636363636364, + "2029": 29717.272727272728, + "2030": 29631.81818181818, + "2031": 29546.363636363636, + "2032": 29460.90909090909, + "2033": 29376.363636363636, + "2034": 29290.90909090909, + "2035": 29206.363636363636, + "2036": 29122.727272727272, + "2037": 29038.181818181816, + "2038": 28954.545454545452, + "2039": 28870.90909090909, + "2040": 28787.272727272728, + "2041": 28704.545454545452, + "2042": 28621.81818181818, + "2043": 28539.090909090908, + "2044": 28457.272727272728, + "2045": 28374.545454545452, + "2046": 28292.727272727272, + "2047": 28210.90909090909, + "2048": 28130.0, + "2049": 28048.181818181816, + "2050": 27967.272727272728 + }, + "energy": { + "2015": 151388.73056280133, + "2016": 155540.43100454667, + "2017": 153572.23001930112, + "2018": 171906.50534697602, + "2019": 212710.65144031594, + "2020": 174913.0552585462, + "2021": 166433.34696552448, + "2022": 180335.35573340225, + "2023": 177672.09669135165, + "2024": 165406.86488407213, + "2025": 165956.97790708006, + "2026": 165833.2236676977, + "2027": 164877.942655479, + "2028": 163323.38597721016, + "2029": 161571.33109499543, + "2030": 159731.9701397918, + "2031": 157712.91124795077, + "2032": 155678.59498413108, + "2033": 153965.5311636396, + "2034": 151669.29668085312, + "2035": 149357.80482608802, + "2036": 147107.3424592375, + "2037": 144861.11825126992, + "2038": 142514.87349366455, + "2039": 140272.88744457994, + "2040": 137966.48138047438, + "2041": 135661.77057992198, + "2042": 133344.34530272073, + "2043": 131172.7126910932, + "2044": 129204.51170584768, + "2045": 127222.74861217667, + "2046": 125330.83448682436, + "2047": 123570.30328684374, + "2048": 121843.67735792679, + "2049": 120215.37671509445, + "2050": 118565.88527784732 + } + }, + "panel replacement": { + "stock": { + "2015": 1547.2272727272727, + "2016": 1542.7727272727273, + "2017": 1538.3181818181818, + "2018": 1533.8636363636365, + "2019": 1529.4545454545455, + "2020": 1525.0454545454545, + "2021": 1520.6363636363637, + "2022": 1516.2272727272727, + "2023": 1511.8636363636365, + "2024": 1507.5, + "2025": 1503.1363636363637, + "2026": 1498.8181818181818, + "2027": 1494.5, + "2028": 1490.1818181818182, + "2029": 1485.8636363636365, + "2030": 1481.5909090909092, + "2031": 1477.3181818181818, + "2032": 1473.0454545454545, + "2033": 1468.8181818181818, + "2034": 1464.5454545454545, + "2035": 1460.3181818181818, + "2036": 1456.1363636363637, + "2037": 1451.909090909091, + "2038": 1447.7272727272727, + "2039": 1443.5454545454545, + "2040": 1439.3636363636365, + "2041": 1435.2272727272727, + "2042": 1431.0909090909092, + "2043": 1426.9545454545455, + "2044": 1422.8636363636365, + "2045": 1418.7272727272727, + "2046": 1414.6363636363637, + "2047": 1410.5454545454545, + "2048": 1406.5, + "2049": 1402.409090909091, + "2050": 1398.3636363636365 + }, + "energy": { + "2015": 18869.55724518885, + "2016": 19387.037964256582, + "2017": 19141.715336719775, + "2018": 21426.955833541953, + "2019": 26512.910169026138, + "2020": 21801.701466562216, + "2021": 20744.76453035283, + "2022": 22477.55368376848, + "2023": 22145.596881132544, + "2024": 20616.82064493204, + "2025": 20685.38842498001, + "2026": 20669.96331575504, + "2027": 20550.89415071026, + "2028": 20357.129422500744, + "2029": 20138.747910391106, + "2030": 19909.484300677555, + "2031": 19657.822587157887, + "2032": 19404.25914784336, + "2033": 19190.737601653916, + "2034": 18904.527869527647, + "2035": 18616.416411606515, + "2036": 18335.911856864815, + "2037": 18055.93555928836, + "2038": 17763.492392612272, + "2039": 17484.044352201054, + "2040": 17196.566802878206, + "2041": 16909.300556421458, + "2042": 16620.44953846899, + "2043": 16349.770567000733, + "2044": 16104.447939463927, + "2045": 15857.43488899836, + "2046": 15621.620890435848, + "2047": 15402.182863995735, + "2048": 15186.97089487753, + "2049": 14984.014491992859, + "2050": 14778.416803281996 + } + }, + "panel management": { + "stock": { + "2015": 1547.2272727272727, + "2016": 1542.7727272727273, + "2017": 1538.3181818181818, + "2018": 1533.8636363636365, + "2019": 1529.4545454545455, + "2020": 1525.0454545454545, + "2021": 1520.6363636363637, + "2022": 1516.2272727272727, + "2023": 1511.8636363636365, + "2024": 1507.5, + "2025": 1503.1363636363637, + "2026": 1498.8181818181818, + "2027": 1494.5, + "2028": 1490.1818181818182, + "2029": 1485.8636363636365, + "2030": 1481.5909090909092, + "2031": 1477.3181818181818, + "2032": 1473.0454545454545, + "2033": 1468.8181818181818, + "2034": 1464.5454545454545, + "2035": 1460.3181818181818, + "2036": 1456.1363636363637, + "2037": 1451.909090909091, + "2038": 1447.7272727272727, + "2039": 1443.5454545454545, + "2040": 1439.3636363636365, + "2041": 1435.2272727272727, + "2042": 1431.0909090909092, + "2043": 1426.9545454545455, + "2044": 1422.8636363636365, + "2045": 1418.7272727272727, + "2046": 1414.6363636363637, + "2047": 1410.5454545454545, + "2048": 1406.5, + "2049": 1402.409090909091, + "2050": 1398.3636363636365 + }, + "energy": { + "2015": 8343.71219200982, + "2016": 8572.53103119675, + "2017": 8464.0546439791, + "2018": 9474.538819482019, + "2019": 11723.438390657933, + "2020": 9640.243274891583, + "2021": 9172.888504122688, + "2022": 9939.09058282927, + "2023": 9792.306427515809, + "2024": 9116.314470995825, + "2025": 9146.633667939948, + "2026": 9139.81301654728, + "2027": 9087.16319381072, + "2028": 9001.484600289114, + "2029": 8904.920994613452, + "2030": 8803.545559530636, + "2031": 8692.26616489134, + "2032": 8580.145868025551, + "2033": 8485.731234706485, + "2034": 8359.175449619226, + "2035": 8231.778762305474, + "2036": 8107.745683897696, + "2037": 7983.946189441721, + "2038": 7854.634113723178, + "2039": 7731.068203219007, + "2040": 7603.951816647419, + "2041": 7476.928863656553, + "2042": 7349.205158810276, + "2043": 7229.516741906046, + "2044": 7121.040354688396, + "2045": 7011.816498824974, + "2046": 6907.544622739791, + "2047": 6810.513849160522, + "2048": 6715.351747195685, + "2049": 6625.6087929126925, + "2050": 6534.697918870683 + } + } } } } @@ -838226,7 +858349,7 @@ "energy": { "2015": 590784.5071296737, "2016": 352346.7452963912, - "2017": 292248.00211430376, + "2017": 292248.0021143037, "2018": 242358.75791316183, "2019": 191974.91406613073, "2020": 151386.20293387483, @@ -838234,7 +858357,7 @@ "2022": 100821.06085269268, "2023": 60859.23451161454, "2024": 30834.458528367286, - "2025": 12066.969328227375, + "2025": 12066.969328227373, "2026": 2703.9938089023253, "2027": 0.0, "2028": 0.0, @@ -838312,7 +858435,7 @@ "2022": 72752.63172504176, "2023": 76835.36691943822, "2024": 79746.8425895457, - "2025": 81180.73072173624, + "2025": 81180.73072173622, "2026": 79078.11194567085, "2027": 75762.71182196714, "2028": 72855.78867667346, @@ -838390,7 +858513,7 @@ "2022": 107340.30742226556, "2023": 128623.39856894723, "2024": 146614.69888208702, - "2025": 158863.2999500364, + "2025": 158863.29995003637, "2026": 168049.89424542684, "2027": 173700.28817803288, "2028": 177827.21132332654, @@ -838458,16 +858581,16 @@ "2050": 0.0 }, "energy": { - "2015": 161590.63481815186, - "2016": 164656.4667367307, - "2017": 166131.23553784136, + "2015": 161590.63481815183, + "2016": 164656.46673673074, + "2017": 166131.2355378414, "2018": 155195.3095751872, "2019": 144016.1326226907, "2020": 143670.33118310443, "2021": 110744.6126812737, "2022": 65692.09843400738, "2023": 22488.032735500405, - "2024": 3419.4970813087116, + "2024": 3419.497081308712, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -838536,16 +858659,16 @@ "2050": 0.0 }, "energy": { - "2015": 12792.58234933669, + "2015": 12792.582349336688, "2016": 11802.915704326024, - "2017": 10833.337238583143, + "2017": 10833.337238583144, "2018": 10267.451004968065, "2019": 9723.054415702094, "2020": 8735.443314164924, "2021": 8611.022211266842, "2022": 9000.987493144095, "2023": 9606.221348919133, - "2024": 8994.507002957997, + "2024": 8994.507002957998, "2025": 7573.955915868819, "2026": 5798.107818432847, "2027": 4039.784674903433, @@ -838614,16 +858737,16 @@ "2050": 0.0 }, "energy": { - "2015": 50785.595261360875, - "2016": 45528.43338729327, - "2017": 38131.070570633405, + "2015": 50785.59526136086, + "2016": 45528.43338729328, + "2017": 38131.07057063341, "2018": 37640.34203529321, "2019": 34560.69473484551, "2020": 26864.063677830505, "2021": 16894.614683359192, "2022": 6934.018973399082, "2023": 1598.346853174892, - "2024": 132.72441501575594, + "2024": 132.72441501575597, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -838692,9 +858815,9 @@ "2050": 2629998.0 }, "energy": { - "2015": 8574.187571150589, - "2016": 9240.184171650015, - "2017": 10686.356652942071, + "2015": 8574.187571150587, + "2016": 9240.184171650017, + "2017": 10686.356652942073, "2018": 13850.897384551521, "2019": 17276.118226761682, "2020": 19148.161824900137, @@ -838775,7 +858898,7 @@ "2017": 204989.52723996947, "2018": 97512.64218206846, "2019": 38900.41834439829, - "2020": 21149.158066167394, + "2020": 21149.15806616739, "2021": 10082.762775568628, "2022": 4448.789789339319, "2023": 0.0, @@ -838853,7 +858976,7 @@ "2017": 40179.23446745678, "2018": 44644.99416883505, "2019": 45841.4199829589, - "2020": 44681.99465454162, + "2020": 44681.9946545416, "2021": 39576.64145726204, "2022": 33625.5933157108, "2023": 28509.613652463187, @@ -838931,7 +859054,7 @@ "2017": 34.17976617724122, "2018": 45.630352450472486, "2019": 52.3623896805961, - "2020": 76.04610203628013, + "2020": 76.0461020362801, "2021": 85.42246769239178, "2022": 88.00032383730432, "2023": 95.47466518044047, @@ -839009,7 +859132,7 @@ "2017": 16416.058526396526, "2018": 44527.73329664603, "2019": 64301.799282962216, - "2020": 72612.80117725473, + "2020": 72612.80117725472, "2021": 81540.17329947696, "2022": 88872.61657111258, "2023": 95078.91168235638, @@ -841804,237 +861927,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 97253.0, - "2016": 95842.0, - "2017": 94502.0, - "2018": 93200.0, - "2019": 91917.0, - "2020": 90657.0, - "2021": 89466.0, - "2022": 89727.0, - "2023": 90060.0, - "2024": 90403.0, - "2025": 90773.0, - "2026": 91263.0, - "2027": 91836.0, - "2028": 92459.0, - "2029": 93075.0, - "2030": 93591.0, - "2031": 94047.0, - "2032": 94520.0, - "2033": 95037.0, - "2034": 95555.0, - "2035": 96041.0, - "2036": 96551.0, - "2037": 97026.0, - "2038": 97459.0, - "2039": 97881.0, - "2040": 98360.0, - "2041": 98883.0, - "2042": 99436.0, - "2043": 100002.0, - "2044": 100570.0, - "2045": 101139.0, - "2046": 101692.0, - "2047": 102265.0, - "2048": 102845.0, - "2049": 103423.0, - "2050": 104011.0 - }, - "energy": { - "2015": 2742340, - "2016": 2760791, - "2017": 2674844, - "2018": 2938402, - "2019": 3569271, - "2020": 2880728, - "2021": 2693825, - "2022": 2916723, - "2023": 2876262, - "2024": 2670573, - "2025": 2673807, - "2026": 2670156, - "2027": 2657075, - "2028": 2637244, - "2029": 2615613, - "2030": 2591442, - "2031": 2564337, - "2032": 2539058, - "2033": 2516949, - "2034": 2494746, - "2035": 2474244, - "2036": 2457555, - "2037": 2441839, - "2038": 2424886, - "2039": 2410412, - "2040": 2397272, - "2041": 2386004, - "2042": 2374915, - "2043": 2365874, - "2044": 2359313, - "2045": 2351216, - "2046": 2342804, - "2047": 2335763, - "2048": 2328058, - "2049": 2320932, - "2050": 2312531 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 78853.78378378379, + "2016": 77709.72972972973, + "2017": 76623.24324324325, + "2018": 75567.56756756757, + "2019": 74527.29729729731, + "2020": 73505.67567567568, + "2021": 72540.0, + "2022": 72751.62162162163, + "2023": 73021.62162162163, + "2024": 73299.72972972973, + "2025": 73599.72972972973, + "2026": 73997.02702702703, + "2027": 74461.62162162163, + "2028": 74966.75675675676, + "2029": 75466.21621621623, + "2030": 75884.5945945946, + "2031": 76254.32432432433, + "2032": 76637.83783783784, + "2033": 77057.02702702703, + "2034": 77477.02702702703, + "2035": 77871.08108108108, + "2036": 78284.5945945946, + "2037": 78669.72972972973, + "2038": 79020.81081081081, + "2039": 79362.97297297297, + "2040": 79751.35135135136, + "2041": 80175.40540540541, + "2042": 80623.78378378379, + "2043": 81082.7027027027, + "2044": 81543.24324324325, + "2045": 82004.5945945946, + "2046": 82452.97297297297, + "2047": 82917.56756756757, + "2048": 83387.83783783784, + "2049": 83856.4864864865, + "2050": 84333.24324324325 + }, + "energy": { + "2015": 2100003.45736701, + "2016": 2114132.691448808, + "2017": 2048317.0022380166, + "2018": 2250141.98062025, + "2019": 2733242.938614397, + "2020": 2205976.924719018, + "2021": 2062852.0947591057, + "2022": 2233540.8389119795, + "2023": 2202556.9930400136, + "2024": 2045046.3958338457, + "2025": 2047522.8980841592, + "2026": 2044727.0694768943, + "2027": 2034710.0237328152, + "2028": 2019524.0261675806, + "2029": 2002959.641450038, + "2030": 1984450.1993064606, + "2031": 1963693.986104621, + "2032": 1944336.070091734, + "2033": 1927405.6470081895, + "2034": 1910403.241484469, + "2035": 1894703.4118196797, + "2036": 1881923.4656058631, + "2037": 1869888.6142249329, + "2038": 1856906.504562111, + "2039": 1845822.7403162734, + "2040": 1835760.5141044243, + "2041": 1827131.8105309755, + "2042": 1818640.1799021175, + "2043": 1811716.84754433, + "2044": 1806692.626374167, + "2045": 1800492.1815007008, + "2046": 1794050.518875581, + "2047": 1788658.7277981357, + "2048": 1782758.4650156167, + "2049": 1777301.583433757, + "2050": 1770868.344285679 + } + }, + "panel replacement": { + "stock": { + "2015": 15770.756756756758, + "2016": 15541.945945945947, + "2017": 15324.64864864865, + "2018": 15113.513513513515, + "2019": 14905.45945945946, + "2020": 14701.135135135137, + "2021": 14508.0, + "2022": 14550.324324324325, + "2023": 14604.324324324325, + "2024": 14659.945945945947, + "2025": 14719.945945945947, + "2026": 14799.405405405407, + "2027": 14892.324324324325, + "2028": 14993.351351351352, + "2029": 15093.243243243243, + "2030": 15176.91891891892, + "2031": 15250.864864864865, + "2032": 15327.567567567568, + "2033": 15411.405405405407, + "2034": 15495.405405405407, + "2035": 15574.216216216217, + "2036": 15656.91891891892, + "2037": 15733.945945945947, + "2038": 15804.162162162163, + "2039": 15872.594594594595, + "2040": 15950.270270270272, + "2041": 16035.081081081082, + "2042": 16124.756756756758, + "2043": 16216.540540540542, + "2044": 16308.64864864865, + "2045": 16400.91891891892, + "2046": 16490.594594594597, + "2047": 16583.513513513513, + "2048": 16677.56756756757, + "2049": 16771.297297297297, + "2050": 16866.64864864865 + }, + "energy": { + "2015": 566528.0338386425, + "2016": 570339.7452793672, + "2017": 552584.3302234916, + "2018": 607031.6254321254, + "2019": 737360.0946152868, + "2020": 595117.0058650369, + "2021": 556505.5320475876, + "2022": 602553.0555809808, + "2023": 594194.3944459117, + "2024": 551702.003002022, + "2025": 552370.100926216, + "2026": 551615.856794728, + "2027": 548913.5101817467, + "2028": 544816.7105729986, + "2029": 540348.0568320461, + "2030": 535354.6755934273, + "2031": 529755.1721193152, + "2032": 524532.8940037618, + "2033": 519965.4923321461, + "2034": 515378.67161140416, + "2035": 511143.2530455955, + "2036": 507695.54548317316, + "2037": 504448.8457377703, + "2038": 500946.5995692914, + "2039": 497956.4791751096, + "2040": 495241.9440100171, + "2041": 492914.1371424172, + "2042": 490623.3091024088, + "2043": 488755.5684305974, + "2044": 487400.1601187122, + "2045": 485727.4362806792, + "2046": 483989.6379695104, + "2047": 482535.06855570397, + "2048": 480943.3262842399, + "2049": 479471.19709196826, + "2050": 477735.6712227185 + } + }, + "panel management": { + "stock": { + "2015": 2628.4594594594596, + "2016": 2590.3243243243246, + "2017": 2554.1081081081084, + "2018": 2518.918918918919, + "2019": 2484.2432432432433, + "2020": 2450.189189189189, + "2021": 2418.0, + "2022": 2425.054054054054, + "2023": 2434.054054054054, + "2024": 2443.3243243243246, + "2025": 2453.3243243243246, + "2026": 2466.5675675675675, + "2027": 2482.054054054054, + "2028": 2498.891891891892, + "2029": 2515.540540540541, + "2030": 2529.4864864864867, + "2031": 2541.810810810811, + "2032": 2554.5945945945946, + "2033": 2568.5675675675675, + "2034": 2582.5675675675675, + "2035": 2595.702702702703, + "2036": 2609.4864864864867, + "2037": 2622.3243243243246, + "2038": 2634.027027027027, + "2039": 2645.4324324324325, + "2040": 2658.3783783783783, + "2041": 2672.5135135135138, + "2042": 2687.4594594594596, + "2043": 2702.756756756757, + "2044": 2718.1081081081084, + "2045": 2733.4864864864867, + "2046": 2748.4324324324325, + "2047": 2763.918918918919, + "2048": 2779.5945945945946, + "2049": 2795.2162162162163, + "2050": 2811.1081081081084 + }, + "energy": { + "2015": 75808.50879434732, + "2016": 76318.5632718244, + "2017": 73942.66753849165, + "2018": 81228.39394762421, + "2019": 98667.96677031618, + "2020": 79634.06941594499, + "2021": 74467.37319330669, + "2022": 80629.10550703964, + "2023": 79510.61251407448, + "2024": 73824.60116413228, + "2025": 73914.0009896247, + "2026": 73813.07372837768, + "2027": 73451.46608543814, + "2028": 72903.26325942068, + "2029": 72305.30171791579, + "2030": 71637.12510011195, + "2031": 70887.8417760636, + "2032": 70189.03590450416, + "2033": 69577.86065966426, + "2034": 68964.0869041267, + "2035": 68397.33513472477, + "2036": 67935.98891096372, + "2037": 67501.54003729671, + "2038": 67032.89586859751, + "2039": 66632.78050861685, + "2040": 66269.54188555853, + "2041": 65958.05232660717, + "2042": 65651.51099547371, + "2043": 65401.58402507263, + "2044": 65220.21350712091, + "2045": 64996.38221861991, + "2046": 64763.84315490861, + "2047": 64569.20364616025, + "2048": 64356.20870014318, + "2049": 64159.21947427457, + "2050": 63926.98449160236 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 76623.57575757576, + "2016": 75511.87878787878, + "2017": 74456.12121212122, + "2018": 73430.30303030302, + "2019": 72419.45454545454, + "2020": 71426.72727272726, + "2021": 70488.36363636363, + "2022": 70694.0, + "2023": 70956.36363636363, + "2024": 71226.60606060606, + "2025": 71518.12121212122, + "2026": 71904.18181818181, + "2027": 72355.63636363637, + "2028": 72846.48484848485, + "2029": 73331.81818181818, + "2030": 73738.36363636363, + "2031": 74097.63636363637, + "2032": 74470.30303030302, + "2033": 74877.63636363637, + "2034": 75285.75757575757, + "2035": 75668.66666666666, + "2036": 76070.48484848485, + "2037": 76444.72727272726, + "2038": 76785.87878787878, + "2039": 77118.36363636363, + "2040": 77495.75757575757, + "2041": 77907.81818181818, + "2042": 78343.51515151515, + "2043": 78789.45454545454, + "2044": 79236.9696969697, + "2045": 79685.27272727272, + "2046": 80120.9696969697, + "2047": 80572.42424242424, + "2048": 81029.39393939394, + "2049": 81484.78787878787, + "2050": 81948.06060606061 + }, + "energy": { + "2015": 2025414.975319993, + "2016": 2039042.3635029423, + "2017": 1975564.3334688009, + "2018": 2170220.8385211965, + "2019": 2636162.888035534, + "2020": 2127624.448836983, + "2021": 1989583.1647029107, + "2022": 2154209.340585141, + "2023": 2124325.98720211, + "2024": 1972409.8933338826, + "2025": 1974798.4345177566, + "2026": 1972101.9088955165, + "2027": 1962440.6512497978, + "2028": 1947794.0339902416, + "2029": 1931817.987500329, + "2030": 1913965.9686520246, + "2031": 1893946.980158239, + "2032": 1875276.6237614704, + "2033": 1858947.5399537187, + "2034": 1842549.0303972706, + "2035": 1827406.8314635095, + "2036": 1815080.8067827204, + "2037": 1803473.4124581183, + "2038": 1790952.4048235435, + "2039": 1780262.3166678876, + "2040": 1770557.4832862848, + "2041": 1762235.2563042527, + "2042": 1754045.2336734617, + "2043": 1747367.8060780987, + "2044": 1742522.036533449, + "2045": 1736541.8207122283, + "2046": 1730328.9547756955, + "2047": 1725128.6707696174, + "2048": 1719437.9750918967, + "2049": 1714174.912483274, + "2050": 1707970.1708364822 + } + }, + "panel replacement": { + "stock": { + "2015": 2947.060606060606, + "2016": 2904.3030303030305, + "2017": 2863.69696969697, + "2018": 2824.2424242424245, + "2019": 2785.3636363636365, + "2020": 2747.1818181818185, + "2021": 2711.090909090909, + "2022": 2719.0, + "2023": 2729.090909090909, + "2024": 2739.4848484848485, + "2025": 2750.69696969697, + "2026": 2765.5454545454545, + "2027": 2782.909090909091, + "2028": 2801.787878787879, + "2029": 2820.4545454545455, + "2030": 2836.090909090909, + "2031": 2849.909090909091, + "2032": 2864.2424242424245, + "2033": 2879.909090909091, + "2034": 2895.6060606060605, + "2035": 2910.3333333333335, + "2036": 2925.787878787879, + "2037": 2940.1818181818185, + "2038": 2953.3030303030305, + "2039": 2966.090909090909, + "2040": 2980.6060606060605, + "2041": 2996.4545454545455, + "2042": 3013.2121212121215, + "2043": 3030.3636363636365, + "2044": 3047.5757575757575, + "2045": 3064.818181818182, + "2046": 3081.5757575757575, + "2047": 3098.939393939394, + "2048": 3116.5151515151515, + "2049": 3134.030303030303, + "2050": 3151.848484848485 + }, + "energy": { + "2015": 72439.90626941262, + "2016": 72927.2961301071, + "2017": 70656.97493574856, + "2018": 77618.95514846976, + "2019": 94283.58871990076, + "2020": 76095.4755091172, + "2021": 71158.36493877508, + "2022": 77046.2964963644, + "2023": 75977.50449844777, + "2024": 70544.1549208428, + "2025": 70629.582204431, + "2026": 70533.13971451743, + "2027": 70187.60035254546, + "2028": 69663.75729106193, + "2029": 69092.36657637534, + "2030": 68453.8808399466, + "2031": 67737.89242879684, + "2032": 67070.13847028532, + "2033": 66486.121212137, + "2034": 65899.62090987698, + "2035": 65358.05313989386, + "2036": 64917.207148612615, + "2037": 64502.063305423915, + "2038": 64054.24365833955, + "2039": 63671.90769586098, + "2040": 63324.80982747847, + "2041": 63027.16151842717, + "2042": 62734.24155933329, + "2043": 62495.42026343936, + "2044": 62322.109067514124, + "2045": 62108.22387418892, + "2046": 61886.01784155318, + "2047": 61700.02727144046, + "2048": 61496.496900368365, + "2049": 61308.26102440994, + "2050": 61086.34556076599 + } + }, + "panel management": { + "stock": { + "2015": 17682.363636363636, + "2016": 17425.818181818184, + "2017": 17182.18181818182, + "2018": 16945.454545454544, + "2019": 16712.18181818182, + "2020": 16483.090909090908, + "2021": 16266.545454545456, + "2022": 16314.0, + "2023": 16374.545454545456, + "2024": 16436.909090909092, + "2025": 16504.18181818182, + "2026": 16593.272727272728, + "2027": 16697.454545454544, + "2028": 16810.727272727272, + "2029": 16922.727272727272, + "2030": 17016.545454545456, + "2031": 17099.454545454544, + "2032": 17185.454545454544, + "2033": 17279.454545454544, + "2034": 17373.636363636364, + "2035": 17462.0, + "2036": 17554.727272727272, + "2037": 17641.090909090908, + "2038": 17719.818181818184, + "2039": 17796.545454545456, + "2040": 17883.636363636364, + "2041": 17978.727272727272, + "2042": 18079.272727272728, + "2043": 18182.18181818182, + "2044": 18285.454545454548, + "2045": 18388.909090909092, + "2046": 18489.454545454548, + "2047": 18593.636363636364, + "2048": 18699.090909090908, + "2049": 18804.18181818182, + "2050": 18911.090909090908 + }, + "energy": { + "2015": 644485.1184105945, + "2016": 648821.3403669507, + "2017": 628622.6915954507, + "2018": 690562.206330334, + "2019": 838824.5232445654, + "2020": 677008.0756538997, + "2021": 633083.4703583143, + "2022": 685467.3629184946, + "2023": 675958.5082994426, + "2024": 627618.9517452747, + "2025": 628378.9832778126, + "2026": 627520.9513899661, + "2027": 624446.748397657, + "2028": 619786.2087186965, + "2029": 614702.6459232956, + "2030": 609022.1505080289, + "2031": 602652.1274129644, + "2032": 596711.2377682445, + "2033": 591515.3388341444, + "2034": 586297.3486928525, + "2035": 581479.1153965967, + "2036": 577556.9860686671, + "2037": 573863.5242364579, + "2038": 569879.351518117, + "2039": 566477.7756362516, + "2040": 563389.7068862369, + "2041": 560741.5821773201, + "2042": 558135.5247672051, + "2043": 556010.7736584621, + "2044": 554468.854399037, + "2045": 552565.9554135827, + "2046": 550589.0273827515, + "2047": 548934.3019589422, + "2048": 547123.528007735, + "2049": 545448.8264923161, + "2050": 543474.4836027519 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 88411.81818181818, + "2016": 87129.09090909091, + "2017": 85910.90909090909, + "2018": 84727.27272727272, + "2019": 83560.90909090909, + "2020": 82415.45454545454, + "2021": 81332.72727272726, + "2022": 81570.0, + "2023": 81872.72727272726, + "2024": 82184.54545454546, + "2025": 82520.90909090909, + "2026": 82966.36363636363, + "2027": 83487.27272727272, + "2028": 84053.63636363637, + "2029": 84613.63636363637, + "2030": 85082.72727272726, + "2031": 85497.27272727272, + "2032": 85927.27272727272, + "2033": 86397.27272727272, + "2034": 86868.18181818181, + "2035": 87310.0, + "2036": 87773.63636363637, + "2037": 88205.45454545454, + "2038": 88599.09090909091, + "2039": 88982.72727272726, + "2040": 89418.18181818181, + "2041": 89893.63636363637, + "2042": 90396.36363636363, + "2043": 90910.90909090909, + "2044": 91427.27272727272, + "2045": 91944.54545454546, + "2046": 92447.27272727272, + "2047": 92968.18181818181, + "2048": 93495.45454545454, + "2049": 94020.90909090909, + "2050": 94555.45454545454 + }, + "energy": { + "2015": 2324494.52621803, + "2016": 2340134.1801279206, + "2017": 2267282.771825208, + "2018": 2490682.9076001197, + "2019": 3025427.5188666447, + "2020": 2441796.592516979, + "2021": 2283371.6705766916, + "2022": 2472307.0983153917, + "2023": 2438011.0690027215, + "2024": 2263662.5365073853, + "2025": 2266403.777672882, + "2026": 2263309.0740565467, + "2027": 2252221.2027869527, + "2028": 2235411.8170253662, + "2029": 2217076.6940659145, + "2030": 2196588.5863939207, + "2031": 2173613.527089407, + "2032": 2152186.2434089496, + "2033": 2133445.9524602876, + "2034": 2114625.9841246256, + "2035": 2097247.8374409457, + "2036": 2083101.7107214099, + "2037": 2069780.3297204971, + "2038": 2055410.428211941, + "2039": 2043141.805877555, + "2040": 2032003.9243331423, + "2041": 2022452.8094745087, + "2042": 2013053.4207038854, + "2043": 2005389.9818117213, + "2044": 1999828.6697255042, + "2045": 1992965.3952304425, + "2046": 1985835.1167257545, + "2047": 1979866.9413867735, + "2048": 1973335.9385481358, + "2049": 1967295.7145081444, + "2050": 1960174.759952999 + } + }, + "panel replacement": { + "stock": { + "2015": 4420.590909090909, + "2016": 4356.454545454546, + "2017": 4295.545454545455, + "2018": 4236.363636363636, + "2019": 4178.045454545455, + "2020": 4120.772727272727, + "2021": 4066.636363636364, + "2022": 4078.5, + "2023": 4093.636363636364, + "2024": 4109.227272727273, + "2025": 4126.045454545455, + "2026": 4148.318181818182, + "2027": 4174.363636363636, + "2028": 4202.681818181818, + "2029": 4230.681818181818, + "2030": 4254.136363636364, + "2031": 4274.863636363636, + "2032": 4296.363636363636, + "2033": 4319.863636363636, + "2034": 4343.409090909091, + "2035": 4365.5, + "2036": 4388.681818181818, + "2037": 4410.272727272727, + "2038": 4429.954545454546, + "2039": 4449.136363636364, + "2040": 4470.909090909091, + "2041": 4494.681818181818, + "2042": 4519.818181818182, + "2043": 4545.545454545455, + "2044": 4571.363636363637, + "2045": 4597.227272727273, + "2046": 4622.363636363637, + "2047": 4648.409090909091, + "2048": 4674.772727272727, + "2049": 4701.045454545455, + "2050": 4727.772727272727 + }, + "energy": { + "2015": 289732.1509040839, + "2016": 291681.5254952474, + "2017": 282601.101779095, + "2018": 310446.3821702859, + "2019": 377098.59608566784, + "2020": 304353.0414206917, + "2021": 284606.4716297738, + "2022": 308155.9647532444, + "2023": 303881.2021207006, + "2024": 282149.86450854817, + "2025": 282491.5412430245, + "2026": 282105.8078609673, + "2027": 280723.78146527003, + "2028": 278628.60789650073, + "2029": 276343.2617482455, + "2030": 273789.56096004904, + "2031": 270925.8788672906, + "2032": 268255.1162912773, + "2033": 265919.26875802525, + "2034": 263573.48999006674, + "2035": 261407.4243097224, + "2036": 259644.207543589, + "2037": 257983.78962181104, + "2038": 256192.68087735304, + "2039": 254663.48203542034, + "2040": 253275.2222051733, + "2041": 252084.7418575916, + "2042": 250913.17311652543, + "2043": 249957.978510341, + "2044": 249264.79945811493, + "2045": 248409.33980472753, + "2046": 247520.59994993013, + "2047": 246776.7082098411, + "2048": 245962.66391820845, + "2049": 245209.7918063104, + "2050": 244322.21411727648 + } + }, + "panel management": { + "stock": { + "2015": 4420.590909090909, + "2016": 4356.454545454546, + "2017": 4295.545454545455, + "2018": 4236.363636363636, + "2019": 4178.045454545455, + "2020": 4120.772727272727, + "2021": 4066.636363636364, + "2022": 4078.5, + "2023": 4093.636363636364, + "2024": 4109.227272727273, + "2025": 4126.045454545455, + "2026": 4148.318181818182, + "2027": 4174.363636363636, + "2028": 4202.681818181818, + "2029": 4230.681818181818, + "2030": 4254.136363636364, + "2031": 4274.863636363636, + "2032": 4296.363636363636, + "2033": 4319.863636363636, + "2034": 4343.409090909091, + "2035": 4365.5, + "2036": 4388.681818181818, + "2037": 4410.272727272727, + "2038": 4429.954545454546, + "2039": 4449.136363636364, + "2040": 4470.909090909091, + "2041": 4494.681818181818, + "2042": 4519.818181818182, + "2043": 4545.545454545455, + "2044": 4571.363636363637, + "2045": 4597.227272727273, + "2046": 4622.363636363637, + "2047": 4648.409090909091, + "2048": 4674.772727272727, + "2049": 4701.045454545455, + "2050": 4727.772727272727 + }, + "energy": { + "2015": 128113.32287788608, + "2016": 128975.2943768322, + "2017": 124960.12639569723, + "2018": 137272.71022959452, + "2019": 166744.8850476875, + "2020": 134578.3660623289, + "2021": 125846.85779353452, + "2022": 136259.93693136392, + "2023": 134369.7288765778, + "2024": 124760.59898406648, + "2025": 124911.68108409313, + "2026": 124741.11808248605, + "2027": 124130.01574777714, + "2028": 123203.5750781332, + "2029": 122193.04418583993, + "2030": 121063.85264603035, + "2031": 119797.59404330235, + "2032": 118616.64029977308, + "2033": 117583.77878168736, + "2034": 116546.52588530772, + "2035": 115588.73824933173, + "2036": 114809.08173500125, + "2037": 114074.88065769179, + "2038": 113282.89091070606, + "2039": 112606.71208702464, + "2040": 111992.85346168444, + "2041": 111466.44866789957, + "2042": 110948.40617958926, + "2043": 110526.03967793776, + "2044": 110219.53081638092, + "2045": 109841.26496482997, + "2046": 109448.28332431537, + "2047": 109119.35040338537, + "2048": 108759.39753365582, + "2049": 108426.49368554515, + "2050": 108034.02592972454 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 50003.0, - "2016": 49122.0, - "2017": 48257.0, - "2018": 47407.0, - "2019": 46572.0, - "2020": 45752.0, - "2021": 44946.0, - "2022": 44155.0, - "2023": 43377.0, - "2024": 42613.0, - "2025": 41863.0, - "2026": 41125.0, - "2027": 40401.0, - "2028": 39690.0, - "2029": 38991.0, - "2030": 38304.0, - "2031": 37630.0, - "2032": 36967.0, - "2033": 36316.0, - "2034": 35677.0, - "2035": 35048.0, - "2036": 34431.0, - "2037": 33825.0, - "2038": 33229.0, - "2039": 32644.0, - "2040": 32069.0, - "2041": 31504.0, - "2042": 30950.0, - "2043": 30405.0, - "2044": 29869.0, - "2045": 29343.0, - "2046": 28827.0, - "2047": 28319.0, - "2048": 27820.0, - "2049": 27331.0, - "2050": 26849.0 - }, - "energy": { - "2015": 1839310, - "2016": 1849586, - "2017": 1788479, - "2018": 1961178, - "2019": 2378438, - "2020": 1915420, - "2021": 1785924, - "2022": 1904604, - "2023": 1848803, - "2024": 1689555, - "2025": 1664556, - "2026": 1633801, - "2027": 1595953, - "2028": 1553472, - "2029": 1510370, - "2030": 1467527, - "2031": 1424157, - "2032": 1381880, - "2033": 1340465, - "2034": 1299354, - "2035": 1260043, - "2036": 1222898, - "2037": 1187459, - "2038": 1152622, - "2039": 1119903, - "2040": 1087908, - "2041": 1057058, - "2042": 1027013, - "2043": 998748, - "2044": 972489, - "2045": 946458, - "2046": 921317, - "2047": 897122, - "2048": 873193, - "2049": 850054, - "2050": 826885 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 40542.97297297297, + "2016": 39828.648648648654, + "2017": 39127.2972972973, + "2018": 38438.108108108114, + "2019": 37761.08108108108, + "2020": 37096.21621621622, + "2021": 36442.70270270271, + "2022": 35801.35135135135, + "2023": 35170.54054054054, + "2024": 34551.08108108108, + "2025": 33942.97297297297, + "2026": 33344.59459459459, + "2027": 32757.56756756757, + "2028": 32181.081081081084, + "2029": 31614.324324324327, + "2030": 31057.2972972973, + "2031": 30510.810810810814, + "2032": 29973.243243243243, + "2033": 29445.405405405407, + "2034": 28927.2972972973, + "2035": 28417.2972972973, + "2036": 27917.02702702703, + "2037": 27425.675675675677, + "2038": 26942.432432432433, + "2039": 26468.10810810811, + "2040": 26001.891891891893, + "2041": 25543.783783783787, + "2042": 25094.594594594597, + "2043": 24652.702702702703, + "2044": 24218.10810810811, + "2045": 23791.621621621623, + "2046": 23373.243243243243, + "2047": 22961.351351351354, + "2048": 22556.756756756757, + "2049": 22160.27027027027, + "2050": 21769.45945945946 + }, + "energy": { + "2015": 1408489.596173237, + "2016": 1416358.655271636, + "2017": 1369564.7087626965, + "2018": 1501812.5325496176, + "2019": 1821337.9898674404, + "2020": 1466772.399596665, + "2021": 1367608.164777059, + "2022": 1458489.8243525736, + "2023": 1415759.0568603822, + "2024": 1293811.6139544034, + "2025": 1274668.1137207644, + "2026": 1251116.8376823, + "2027": 1222133.9504931015, + "2028": 1189603.2479279898, + "2029": 1156597.0017953322, + "2030": 1123789.0902584787, + "2031": 1090577.617594255, + "2032": 1058203.1322397382, + "2033": 1026488.7411770492, + "2034": 995007.1443889722, + "2035": 964903.9347532033, + "2036": 936459.3843240452, + "2037": 909321.238607019, + "2038": 882644.0868153758, + "2039": 857588.8372396153, + "2040": 833088.0056073387, + "2041": 809463.981358058, + "2042": 786456.4024741153, + "2043": 764811.895329677, + "2044": 744703.5240894223, + "2045": 724769.7485551265, + "2046": 705517.5088905831, + "2047": 686989.6882516416, + "2048": 668665.5626029857, + "2049": 650946.395760065, + "2050": 633204.255797939 + } + }, + "panel replacement": { + "stock": { + "2015": 8108.594594594595, + "2016": 7965.72972972973, + "2017": 7825.45945945946, + "2018": 7687.621621621622, + "2019": 7552.216216216217, + "2020": 7419.243243243243, + "2021": 7288.540540540541, + "2022": 7160.270270270271, + "2023": 7034.108108108108, + "2024": 6910.216216216217, + "2025": 6788.594594594595, + "2026": 6668.918918918919, + "2027": 6551.513513513514, + "2028": 6436.216216216217, + "2029": 6322.864864864865, + "2030": 6211.45945945946, + "2031": 6102.1621621621625, + "2032": 5994.648648648649, + "2033": 5889.081081081082, + "2034": 5785.45945945946, + "2035": 5683.45945945946, + "2036": 5583.405405405406, + "2037": 5485.135135135135, + "2038": 5388.486486486487, + "2039": 5293.621621621622, + "2040": 5200.378378378378, + "2041": 5108.756756756757, + "2042": 5018.918918918919, + "2043": 4930.540540540541, + "2044": 4843.621621621622, + "2045": 4758.324324324324, + "2046": 4674.648648648649, + "2047": 4592.270270270271, + "2048": 4511.351351351352, + "2049": 4432.054054054054, + "2050": 4353.891891891893 + }, + "energy": { + "2015": 379975.0132805391, + "2016": 382097.88720416854, + "2017": 369474.05917271436, + "2018": 405151.1907158125, + "2019": 491351.1102733845, + "2020": 395698.24550391734, + "2021": 368946.2328906131, + "2022": 393463.8153406266, + "2023": 381936.1306566596, + "2024": 349037.7824092737, + "2025": 343873.3482698409, + "2026": 337519.8072498698, + "2027": 329700.9543633842, + "2028": 320924.9902577301, + "2029": 312020.73647646554, + "2030": 303169.9883731126, + "2031": 294210.36964327533, + "2032": 285476.54900593776, + "2033": 276920.8051808003, + "2034": 268427.8633868797, + "2035": 260306.77572516343, + "2036": 252633.15253586654, + "2037": 245311.9644296479, + "2038": 238115.14087208873, + "2039": 231355.8656767568, + "2040": 224746.1584768227, + "2041": 218372.99182209637, + "2042": 212166.12659871706, + "2043": 206326.98379496217, + "2044": 200902.2517629862, + "2045": 195524.62125442285, + "2046": 190330.85195567165, + "2047": 185332.51266195683, + "2048": 180389.12514555664, + "2049": 175608.9402760684, + "2050": 170822.5578377101 + } + }, + "panel management": { + "stock": { + "2015": 1351.4324324324325, + "2016": 1327.6216216216217, + "2017": 1304.2432432432433, + "2018": 1281.2702702702704, + "2019": 1258.7027027027027, + "2020": 1236.5405405405406, + "2021": 1214.7567567567569, + "2022": 1193.3783783783786, + "2023": 1172.3513513513515, + "2024": 1151.7027027027027, + "2025": 1131.4324324324325, + "2026": 1111.4864864864865, + "2027": 1091.918918918919, + "2028": 1072.7027027027027, + "2029": 1053.8108108108108, + "2030": 1035.2432432432433, + "2031": 1017.0270270270271, + "2032": 999.1081081081081, + "2033": 981.5135135135135, + "2034": 964.2432432432433, + "2035": 947.2432432432433, + "2036": 930.5675675675676, + "2037": 914.1891891891893, + "2038": 898.0810810810812, + "2039": 882.2702702702703, + "2040": 866.7297297297298, + "2041": 851.4594594594595, + "2042": 836.4864864864866, + "2043": 821.7567567567568, + "2044": 807.2702702702703, + "2045": 793.0540540540541, + "2046": 779.1081081081081, + "2047": 765.3783783783784, + "2048": 751.891891891892, + "2049": 738.6756756756757, + "2050": 725.6486486486486 + }, + "energy": { + "2015": 50845.39054622365, + "2016": 51129.457524195284, + "2017": 49440.23206458918, + "2018": 54214.276734569925, + "2019": 65748.89985917496, + "2020": 52949.35489941756, + "2021": 49369.60233232785, + "2022": 52650.3603067997, + "2023": 51107.812482958245, + "2024": 46705.603636322805, + "2025": 46014.53800939475, + "2026": 45164.35506783019, + "2027": 44118.09514351429, + "2028": 42943.7618142799, + "2029": 41752.26172820233, + "2030": 40567.92136840878, + "2031": 39369.01276246975, + "2032": 38200.318754323926, + "2033": 37055.45364215042, + "2034": 35918.992224148125, + "2035": 34832.28952163327, + "2036": 33805.4631400883, + "2037": 32825.796963333094, + "2038": 31862.77231253535, + "2039": 30958.297083627833, + "2040": 30073.835915838594, + "2041": 29221.02681984553, + "2042": 28390.470927167684, + "2043": 27609.12087536075, + "2044": 26883.224147591485, + "2045": 26163.63019045063, + "2046": 25468.63915374523, + "2047": 24799.799086401563, + "2048": 24138.312251457704, + "2049": 23498.663963866667, + "2050": 22858.18636435084 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 39396.30303030303, + "2016": 38702.181818181816, + "2017": 38020.666666666664, + "2018": 37350.969696969696, + "2019": 36693.090909090904, + "2020": 36047.030303030304, + "2021": 35412.0, + "2022": 34788.78787878788, + "2023": 34175.818181818184, + "2024": 33573.878787878784, + "2025": 32982.969696969696, + "2026": 32401.51515151515, + "2027": 31831.090909090908, + "2028": 31270.90909090909, + "2029": 30720.181818181816, + "2030": 30178.90909090909, + "2031": 29647.878787878788, + "2032": 29125.515151515152, + "2033": 28612.60606060606, + "2034": 28109.151515151512, + "2035": 27613.575757575756, + "2036": 27127.454545454544, + "2037": 26650.0, + "2038": 26180.42424242424, + "2039": 25719.515151515152, + "2040": 25266.484848484848, + "2041": 24821.333333333332, + "2042": 24384.848484848484, + "2043": 23955.454545454544, + "2044": 23533.151515151516, + "2045": 23118.727272727272, + "2046": 22712.181818181816, + "2047": 22311.939393939392, + "2048": 21918.787878787876, + "2049": 21533.515151515152, + "2050": 21153.757575757576 + }, + "energy": { + "2015": 1358462.48760395, + "2016": 1366052.0513656966, + "2017": 1320920.1447104756, + "2018": 1448470.7550734456, + "2019": 1756647.2221059874, + "2020": 1414675.1868941928, + "2021": 1319033.0937751639, + "2022": 1406686.7943633392, + "2023": 1365473.7496504914, + "2024": 1247857.668497258, + "2025": 1229394.1122029894, + "2026": 1206679.3366587586, + "2027": 1178725.8713751282, + "2028": 1147350.6029669188, + "2029": 1115516.6814742365, + "2030": 1083874.0500763666, + "2031": 1051842.19134272, + "2032": 1020617.5915806179, + "2033": 990029.6407054976, + "2034": 959666.2156559486, + "2035": 930632.2198367561, + "2036": 903197.9705247594, + "2037": 877023.7246944228, + "2038": 851294.099084461, + "2039": 827128.7685355521, + "2040": 803498.1639659645, + "2041": 780713.2241012424, + "2042": 758522.8345312076, + "2043": 737647.1027556366, + "2044": 718252.9460001184, + "2045": 699027.1836137787, + "2046": 680458.7501246709, + "2047": 662589.0055532949, + "2048": 644915.7210792938, + "2049": 627825.9083230604, + "2050": 610713.9384129876 + } + }, + "panel replacement": { + "stock": { + "2015": 1515.2424242424242, + "2016": 1488.5454545454545, + "2017": 1462.3333333333335, + "2018": 1436.5757575757575, + "2019": 1411.2727272727273, + "2020": 1386.4242424242425, + "2021": 1362.0, + "2022": 1338.030303030303, + "2023": 1314.4545454545455, + "2024": 1291.3030303030303, + "2025": 1268.5757575757575, + "2026": 1246.2121212121212, + "2027": 1224.2727272727273, + "2028": 1202.7272727272727, + "2029": 1181.5454545454545, + "2030": 1160.7272727272727, + "2031": 1140.3030303030303, + "2032": 1120.2121212121212, + "2033": 1100.4848484848485, + "2034": 1081.1212121212122, + "2035": 1062.060606060606, + "2036": 1043.3636363636365, + "2037": 1025.0, + "2038": 1006.939393939394, + "2039": 989.2121212121212, + "2040": 971.7878787878789, + "2041": 954.6666666666667, + "2042": 937.8787878787879, + "2043": 921.3636363636364, + "2044": 905.1212121212121, + "2045": 889.1818181818182, + "2046": 873.5454545454546, + "2047": 858.1515151515151, + "2048": 843.030303030303, + "2049": 828.2121212121212, + "2050": 813.6060606060606 + }, + "energy": { + "2015": 48586.041118312576, + "2016": 48857.4853873764, + "2017": 47243.3218072204, + "2018": 51805.228563064426, + "2019": 62827.30288279688, + "2020": 50596.51438791627, + "2021": 47175.83055503492, + "2022": 50310.805822891525, + "2023": 48836.80215823306, + "2024": 44630.208448630525, + "2025": 43969.85079172837, + "2026": 43157.446306027916, + "2027": 42157.67765134442, + "2028": 41035.52662038877, + "2029": 39896.97164907806, + "2030": 38765.25825675601, + "2031": 37619.623968190615, + "2032": 36502.86167126465, + "2033": 35408.86941715038, + "2034": 34322.907433354856, + "2035": 33284.49310276241, + "2036": 32303.294448191013, + "2037": 31367.160402710982, + "2038": 30446.92840569109, + "2039": 29582.644147273495, + "2040": 28737.484611588694, + "2041": 27922.57066641363, + "2042": 27128.921088365503, + "2043": 26382.290856262647, + "2044": 25688.64984211834, + "2045": 25001.031530713084, + "2046": 24336.92289228047, + "2047": 23697.80318714236, + "2048": 23065.709968533152, + "2049": 22454.484886607523, + "2050": 21842.46734379517 + } + }, + "panel management": { + "stock": { + "2015": 9091.454545454546, + "2016": 8931.272727272728, + "2017": 8774.0, + "2018": 8619.454545454546, + "2019": 8467.636363636364, + "2020": 8318.545454545454, + "2021": 8172.0, + "2022": 8028.181818181818, + "2023": 7886.727272727273, + "2024": 7747.818181818182, + "2025": 7611.454545454546, + "2026": 7477.272727272728, + "2027": 7345.636363636364, + "2028": 7216.363636363637, + "2029": 7089.272727272727, + "2030": 6964.363636363637, + "2031": 6841.818181818182, + "2032": 6721.272727272727, + "2033": 6602.909090909091, + "2034": 6486.727272727273, + "2035": 6372.363636363637, + "2036": 6260.181818181818, + "2037": 6150.0, + "2038": 6041.636363636364, + "2039": 5935.272727272727, + "2040": 5830.727272727273, + "2041": 5728.0, + "2042": 5627.272727272727, + "2043": 5528.181818181818, + "2044": 5430.727272727273, + "2045": 5335.090909090909, + "2046": 5241.272727272727, + "2047": 5148.909090909091, + "2048": 5058.181818181818, + "2049": 4969.272727272727, + "2050": 4881.636363636364 + }, + "energy": { + "2015": 432261.4712777375, + "2016": 434676.4632469271, + "2017": 420315.5334823041, + "2018": 460902.01636348997, + "2019": 558963.4750112159, + "2020": 450148.2987178909, + "2021": 419715.0756698012, + "2022": 447606.39981376927, + "2023": 434492.4481912755, + "2024": 397067.1230541115, + "2025": 391192.03700528224, + "2026": 383964.21703521366, + "2027": 375069.45097352756, + "2028": 365085.8704126925, + "2029": 354956.3468766855, + "2030": 344887.6916668774, + "2031": 334695.1846890893, + "2032": 324759.5467481174, + "2033": 315026.4898773521, + "2034": 305364.87691069656, + "2035": 296126.2870604815, + "2036": 287396.7350270496, + "2037": 279068.11490286625, + "2038": 270880.9725098479, + "2039": 263191.5873171744, + "2040": 255672.35142244693, + "2041": 248422.20523234401, + "2042": 241361.2443804269, + "2043": 234718.60638810086, + "2044": 228547.40415776335, + "2045": 222429.78485550825, + "2046": 216521.3269830487, + "2047": 210835.1912595628, + "2048": 205211.56895217308, + "2049": 199773.60679033218, + "2050": 194328.5942432173 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 45457.27272727273, + "2016": 44656.36363636363, + "2017": 43870.0, + "2018": 43097.27272727273, + "2019": 42338.181818181816, + "2020": 41592.72727272727, + "2021": 40860.0, + "2022": 40140.90909090909, + "2023": 39433.63636363636, + "2024": 38739.090909090904, + "2025": 38057.27272727273, + "2026": 37386.36363636363, + "2027": 36728.181818181816, + "2028": 36081.818181818184, + "2029": 35446.36363636363, + "2030": 34821.818181818184, + "2031": 34209.090909090904, + "2032": 33606.36363636363, + "2033": 33014.545454545456, + "2034": 32433.636363636364, + "2035": 31861.81818181818, + "2036": 31300.90909090909, + "2037": 30750.0, + "2038": 30208.181818181816, + "2039": 29676.363636363636, + "2040": 29153.636363636364, + "2041": 28640.0, + "2042": 28136.363636363636, + "2043": 27640.90909090909, + "2044": 27153.636363636364, + "2045": 26675.454545454544, + "2046": 26206.363636363636, + "2047": 25744.545454545452, + "2048": 25290.90909090909, + "2049": 24846.363636363636, + "2050": 24408.181818181816 + }, + "energy": { + "2015": 1559057.6030025762, + "2016": 1567767.867138831, + "2017": 1515971.632166652, + "2018": 1662356.7923522333, + "2019": 2016039.6274528173, + "2020": 1623570.857518958, + "2021": 1513805.9329774606, + "2022": 1614402.872223344, + "2023": 1567104.1714577596, + "2024": 1432120.5062991108, + "2025": 1410930.559516099, + "2026": 1384861.6442270265, + "2027": 1352780.47674659, + "2028": 1316772.231245205, + "2029": 1280237.6064105567, + "2030": 1243922.5182060455, + "2031": 1207160.7280552706, + "2032": 1171325.3994363104, + "2033": 1136220.729408772, + "2034": 1101373.7394413173, + "2035": 1068052.4866717276, + "2036": 1036567.2043302349, + "2037": 1006527.9817996075, + "2038": 976999.0335984882, + "2039": 949265.3695001898, + "2040": 922145.3908081437, + "2041": 895995.9505002948, + "2042": 870528.8537726022, + "2043": 846570.5416072424, + "2044": 824312.5787857253, + "2045": 802247.876009271, + "2046": 780937.5655139833, + "2047": 760429.1146793511, + "2048": 740146.1338972922, + "2049": 720532.7822187407, + "2050": 700894.0015868914 + } + }, + "panel replacement": { + "stock": { + "2015": 2272.8636363636365, + "2016": 2232.818181818182, + "2017": 2193.5, + "2018": 2154.8636363636365, + "2019": 2116.909090909091, + "2020": 2079.6363636363635, + "2021": 2043.0, + "2022": 2007.0454545454545, + "2023": 1971.6818181818182, + "2024": 1936.9545454545455, + "2025": 1902.8636363636365, + "2026": 1869.318181818182, + "2027": 1836.409090909091, + "2028": 1804.0909090909092, + "2029": 1772.3181818181818, + "2030": 1741.0909090909092, + "2031": 1710.4545454545455, + "2032": 1680.3181818181818, + "2033": 1650.7272727272727, + "2034": 1621.6818181818182, + "2035": 1593.0909090909092, + "2036": 1565.0454545454545, + "2037": 1537.5, + "2038": 1510.409090909091, + "2039": 1483.8181818181818, + "2040": 1457.6818181818182, + "2041": 1432.0, + "2042": 1406.8181818181818, + "2043": 1382.0454545454545, + "2044": 1357.6818181818182, + "2045": 1333.7727272727273, + "2046": 1310.3181818181818, + "2047": 1287.2272727272727, + "2048": 1264.5454545454545, + "2049": 1242.3181818181818, + "2050": 1220.409090909091 + }, + "energy": { + "2015": 194325.7373190015, + "2016": 195411.41144499986, + "2017": 188955.36932575284, + "2018": 207201.266161661, + "2019": 251285.38311515257, + "2020": 202366.86788826343, + "2021": 188685.42991431593, + "2022": 201224.1419884193, + "2023": 195328.6863729235, + "2024": 178503.9069629402, + "2025": 175862.72678818027, + "2026": 172613.41696479765, + "2027": 168614.72152680755, + "2028": 164126.54299950736, + "2029": 159572.75493228453, + "2030": 155046.33058622107, + "2031": 150464.22793494147, + "2032": 145997.60229998303, + "2033": 141622.04820031172, + "2034": 137278.6121362869, + "2035": 133125.34865174798, + "2036": 129200.92617119044, + "2037": 125456.7450354123, + "2038": 121776.16606232888, + "2039": 118319.35682444053, + "2040": 114939.03922407875, + "2041": 111679.69251455659, + "2042": 108505.39520863784, + "2043": 105519.15745354404, + "2044": 102744.85647314397, + "2045": 99994.64401947877, + "2046": 97338.46134122605, + "2047": 94782.22491863648, + "2048": 92254.09177723758, + "2049": 89809.4232679464, + "2050": 87361.58521566378 + } + }, + "panel management": { + "stock": { + "2015": 2272.8636363636365, + "2016": 2232.818181818182, + "2017": 2193.5, + "2018": 2154.8636363636365, + "2019": 2116.909090909091, + "2020": 2079.6363636363635, + "2021": 2043.0, + "2022": 2007.0454545454545, + "2023": 1971.6818181818182, + "2024": 1936.9545454545455, + "2025": 1902.8636363636365, + "2026": 1869.318181818182, + "2027": 1836.409090909091, + "2028": 1804.0909090909092, + "2029": 1772.3181818181818, + "2030": 1741.0909090909092, + "2031": 1710.4545454545455, + "2032": 1680.3181818181818, + "2033": 1650.7272727272727, + "2034": 1621.6818181818182, + "2035": 1593.0909090909092, + "2036": 1565.0454545454545, + "2037": 1537.5, + "2038": 1510.409090909091, + "2039": 1483.8181818181818, + "2040": 1457.6818181818182, + "2041": 1432.0, + "2042": 1406.8181818181818, + "2043": 1382.0454545454545, + "2044": 1357.6818181818182, + "2045": 1333.7727272727273, + "2046": 1310.3181818181818, + "2047": 1287.2272727272727, + "2048": 1264.5454545454545, + "2049": 1242.3181818181818, + "2050": 1220.409090909091 + }, + "energy": { + "2015": 85926.65967842232, + "2016": 86406.72141616933, + "2017": 83551.99850759527, + "2018": 91619.94148610561, + "2019": 111112.98943203017, + "2020": 89482.27459277863, + "2021": 83432.63710822357, + "2022": 88976.98578823681, + "2023": 86370.14216931687, + "2024": 78930.5867379489, + "2025": 77762.71369572064, + "2026": 76325.93880817592, + "2027": 74557.80172660244, + "2028": 72573.22575528763, + "2029": 70559.63865715878, + "2030": 68558.15120773338, + "2031": 66532.04400978785, + "2032": 64556.99826370662, + "2033": 62622.22239091636, + "2034": 60701.64842239576, + "2035": 58865.16467652451, + "2036": 57129.869498574626, + "2037": 55474.27316498017, + "2038": 53846.80033918289, + "2039": 52318.273675369666, + "2040": 50823.56996777763, + "2041": 49382.35698514863, + "2042": 47978.75101876004, + "2043": 46658.30093921358, + "2044": 45431.56474113077, + "2045": 44215.47997125021, + "2046": 43040.97314479072, + "2047": 41910.66040201249, + "2048": 40792.774325470215, + "2049": 39711.794513312925, + "2050": 38629.413197444825 + } + } } }, "NGHP": { - "stock": { - "2015": 0.0, - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "energy": { - "2015": 0, - "2016": 0, - "2017": 0, - "2018": 0, - "2019": 0, - "2020": 0, - "2021": 0, - "2022": 0, - "2023": 0, - "2024": 0, - "2025": 0, - "2026": 0, - "2027": 0, - "2028": 0, - "2029": 0, - "2030": 0, - "2031": 0, - "2032": 0, - "2033": 0, - "2034": 0, - "2035": 0, - "2036": 0, - "2037": 0, - "2038": 0, - "2039": 0, - "2040": 0, - "2041": 0, - "2042": 0, - "2043": 0, - "2044": 0, - "2045": 0, - "2046": 0, - "2047": 0, - "2048": 0, - "2049": 0, - "2050": 0 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + } } } } @@ -851597,312 +873616,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3336850.4606512496, - "2017": 3252033.739919059, - "2018": 3355667.392524254, - "2019": 3650488.154018249, - "2020": 3230662.9108811743, - "2021": 3041493.5556456726, - "2022": 3001341.1352946544, - "2023": 2850452.5999515443, - "2024": 2675402.491216036, - "2025": 2634549.7315050806, - "2026": 2592143.7162433057, - "2027": 2536965.5381330997, - "2028": 2471510.2994777313, - "2029": 2398493.5239992393, - "2030": 2318126.0470326715, - "2031": 2241942.4266094905, - "2032": 2165823.2015951755, - "2033": 2089375.7186077621, - "2034": 2014701.9962898174, - "2035": 1939982.723720613, - "2036": 1873443.0323462002, - "2037": 1809047.6696609925, - "2038": 1745523.5605185234, - "2039": 1687334.531949553, - "2040": 1629297.9128268568, - "2041": 1573471.195479076, - "2042": 1518449.4214221844, - "2043": 1467771.8240126593, - "2044": 1421628.7856738626, - "2045": 1373675.1580503131, - "2046": 1327011.7931827644, - "2047": 1282733.2065058786, - "2048": 1241283.0927168368, - "2049": 1198379.8945449989, - "2050": 1159987.4976591608 - }, - "stock": { - "2016": 2.021, - "2017": 1.9509999999999998, - "2018": 1.882, - "2019": 1.819, - "2020": 1.7580000000000002, - "2021": 1.7029999999999998, - "2022": 1.6469999999999998, - "2023": 1.5929999999999997, - "2024": 1.5399999999999998, - "2025": 1.49, - "2026": 1.44, - "2027": 1.3909999999999998, - "2028": 1.3439999999999999, - "2029": 1.299, - "2030": 1.2530000000000001, - "2031": 1.213, - "2032": 1.173, - "2033": 1.134, - "2034": 1.096, - "2035": 1.057, - "2036": 1.021, - "2037": 0.985, - "2038": 0.95, - "2039": 0.917, - "2040": 0.884, - "2041": 0.853, - "2042": 0.8220000000000001, - "2043": 0.792, - "2044": 0.764, - "2045": 0.7350000000000001, - "2046": 0.7070000000000001, - "2047": 0.6799999999999999, - "2048": 0.655, - "2049": 0.629, - "2050": 0.606 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 7754906.020035568, - "2017": 7794052.97458532, - "2018": 8396716.434005465, - "2019": 9505260.092328554, - "2020": 8745787.658632241, - "2021": 8585341.401305174, - "2022": 8786390.273273172, - "2023": 8637662.224224873, - "2024": 8400006.137533568, - "2025": 8571460.263693443, - "2026": 8726142.072586585, - "2027": 8832172.821829846, - "2028": 8890897.151400283, - "2029": 8909334.815069303, - "2030": 8903500.808615403, - "2031": 8884666.398002211, - "2032": 8856370.263425905, - "2033": 8807783.82419921, - "2034": 8746571.895279944, - "2035": 8684529.311696552, - "2036": 8625555.39578932, - "2037": 8567269.77458939, - "2038": 8497706.823812975, - "2039": 8432822.5424118, - "2040": 8360167.544609571, - "2041": 8288178.882558333, - "2042": 8213278.703315467, - "2043": 8147361.0343121495, - "2044": 8085739.96938984, - "2045": 8020900.835599658, - "2046": 7953859.00273627, - "2047": 7886503.166831574, - "2048": 7813267.260161771, - "2049": 7742678.575930336, - "2050": 7660933.632219681 - }, - "stock": { - "2016": 4.747, - "2017": 4.723, - "2018": 4.753, - "2019": 4.777000000000001, - "2020": 4.797, - "2021": 4.842999999999999, - "2022": 4.856, - "2023": 4.862999999999999, - "2024": 4.871999999999999, - "2025": 4.885, - "2026": 4.885, - "2027": 4.88, - "2028": 4.872, - "2029": 4.862, - "2030": 4.849, - "2031": 4.843, - "2032": 4.832000000000001, - "2033": 4.8149999999999995, - "2034": 4.792, - "2035": 4.765000000000001, - "2036": 4.733, - "2037": 4.696, - "2038": 4.655, - "2039": 4.612, - "2040": 4.564, - "2041": 4.52, - "2042": 4.4719999999999995, - "2043": 4.421, - "2044": 4.369, - "2045": 4.314, - "2046": 4.259, - "2047": 4.201, - "2048": 4.142, - "2049": 4.082, - "2050": 4.019 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 127519.51931318559, - "2017": 122882.2854956222, - "2018": 124113.17347028208, - "2019": 133813.75365319508, - "2020": 117139.43048658589, - "2021": 108593.0430491524, - "2022": 105435.59143217478, - "2023": 98251.17582358305, - "2024": 90259.37125039726, - "2025": 87691.00480147793, - "2026": 86095.21117010945, - "2027": 82914.64003705498, - "2028": 80341.54912198435, - "2029": 76289.66093145806, - "2030": 70936.14435192605, - "2031": 68687.17538829718, - "2032": 65328.53497891954, - "2033": 63011.45719302852, - "2034": 59584.108430237626, - "2035": 56209.96458283425, - "2036": 54016.571864480684, - "2037": 51880.555749617946, - "2038": 48610.61566850112, - "2039": 46487.92563864613, - "2040": 44363.542563572606, - "2041": 41086.921962590306, - "2042": 40048.87526234907, - "2043": 36843.141675192266, - "2044": 35885.244936296345, - "2045": 33803.006350028474, - "2046": 32827.2040809665, - "2047": 30726.626662546303, - "2048": 30879.64712139216, - "2049": 28753.52952466515, - "2050": 27742.870121156735 - }, - "stock": { - "2016": 0.13, - "2017": 0.124, - "2018": 0.117, - "2019": 0.112, - "2020": 0.107, - "2021": 0.10200000000000001, - "2022": 0.097, - "2023": 0.092, - "2024": 0.087, - "2025": 0.083, - "2026": 0.08, - "2027": 0.076, - "2028": 0.073, - "2029": 0.069, - "2030": 0.064, - "2031": 0.062, - "2032": 0.059, - "2033": 0.057, - "2034": 0.054, - "2035": 0.051, - "2036": 0.049, - "2037": 0.047, - "2038": 0.044, - "2039": 0.041999999999999996, - "2040": 0.04, - "2041": 0.037000000000000005, - "2042": 0.036000000000000004, - "2043": 0.033, - "2044": 0.032, - "2045": 0.03, - "2046": 0.028999999999999998, - "2047": 0.027, - "2048": 0.027, - "2049": 0.025, - "2050": 0.024 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -859550,312 +881264,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3513726.7551689823, - "2017": 3430903.502566411, - "2018": 3538691.301087018, - "2019": 3875968.1981398803, - "2020": 3437032.0406193244, - "2021": 3237321.1296511604, - "2022": 3194862.5696884687, - "2023": 3038984.858510326, - "2024": 2856684.2063785847, - "2025": 2812420.9061382087, - "2026": 2768657.164999821, - "2027": 2711959.939956934, - "2028": 2643132.2625880674, - "2029": 2566278.115407482, - "2030": 2482475.435652588, - "2031": 2399439.725701841, - "2032": 2317825.6699188496, - "2033": 2231496.1730591166, - "2034": 2153871.3247539257, - "2035": 2074955.6518015945, - "2036": 2002311.2059656421, - "2037": 1933276.2811442593, - "2038": 1865533.3771916525, - "2039": 1803868.8746173636, - "2040": 1739325.932358977, - "2041": 1679004.8047828889, - "2042": 1622905.4866798508, - "2043": 1567773.5747965623, - "2044": 1516729.8390528304, - "2045": 1466393.0716294646, - "2046": 1419975.9358770044, - "2047": 1370445.0265748177, - "2048": 1326289.9499707208, - "2049": 1284137.9178665339, - "2050": 1239535.126632356 - }, - "stock": { - "2016": 2.0140000000000002, - "2017": 1.947, - "2018": 1.8799999999999997, - "2019": 1.8239999999999998, - "2020": 1.769, - "2021": 1.7189999999999999, - "2022": 1.666, - "2023": 1.617, - "2024": 1.5699999999999998, - "2025": 1.522, - "2026": 1.4759999999999998, - "2027": 1.4309999999999998, - "2028": 1.387, - "2029": 1.345, - "2030": 1.303, - "2031": 1.264, - "2032": 1.226, - "2033": 1.186, - "2034": 1.151, - "2035": 1.1139999999999999, - "2036": 1.0779999999999998, - "2037": 1.0430000000000001, - "2038": 1.0090000000000001, - "2039": 0.9770000000000001, - "2040": 0.9430000000000001, - "2041": 0.9120000000000001, - "2042": 0.883, - "2043": 0.853, - "2044": 0.8240000000000001, - "2045": 0.796, - "2046": 0.77, - "2047": 0.742, - "2048": 0.7170000000000001, - "2049": 0.6930000000000001, - "2050": 0.6679999999999999 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 8311771.22017471, - "2017": 8390533.621538695, - "2018": 9185860.005238261, - "2019": 10672527.569495993, - "2020": 10018933.963995736, - "2021": 9966032.4413206, - "2022": 10360093.610570006, - "2023": 10334307.514000129, - "2024": 10181558.029139353, - "2025": 10538555.148862397, - "2026": 10879714.562405465, - "2027": 11161040.135443056, - "2028": 11391329.8129862, - "2029": 11572608.541821249, - "2030": 11722541.827315714, - "2031": 11846951.063312484, - "2032": 11955586.95486503, - "2033": 12039604.292712836, - "2034": 12094994.08509677, - "2035": 12145942.92688885, - "2036": 12202862.6158549, - "2037": 12255231.554587668, - "2038": 12286862.346588602, - "2039": 12324146.363240073, - "2040": 12350389.190603975, - "2041": 12366444.417127354, - "2042": 12375839.600973306, - "2043": 12396913.177339315, - "2044": 12429340.380349452, - "2045": 12449484.570557952, - "2046": 12465591.496546037, - "2047": 12483632.11115073, - "2048": 12494640.52759136, - "2049": 12499336.345829392, - "2050": 12497389.82586317 - }, - "stock": { - "2016": 4.831, - "2017": 4.825, - "2018": 4.942, - "2019": 5.083, - "2020": 5.217000000000001, - "2021": 5.352000000000001, - "2022": 5.466999999999999, - "2023": 5.57, - "2024": 5.673, - "2025": 5.782, - "2026": 5.88, - "2027": 5.97, - "2028": 6.059, - "2029": 6.147, - "2030": 6.234999999999999, - "2031": 6.3229999999999995, - "2032": 6.406, - "2033": 6.481, - "2034": 6.545, - "2035": 6.602, - "2036": 6.6499999999999995, - "2037": 6.690999999999999, - "2038": 6.724, - "2039": 6.752, - "2040": 6.772, - "2041": 6.792, - "2042": 6.8069999999999995, - "2043": 6.817, - "2044": 6.823, - "2045": 6.827, - "2046": 6.827, - "2047": 6.825, - "2048": 6.818999999999999, - "2049": 6.808, - "2050": 6.796 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 132622.02465630518, - "2017": 127753.87589489453, - "2018": 129829.69367472225, - "2019": 139071.23236412776, - "2020": 120290.9953849412, - "2021": 111056.4290282412, - "2022": 108573.81974152575, - "2023": 101980.62748954463, - "2024": 94443.764482062, - "2025": 91548.94499939473, - "2026": 87378.2725947122, - "2027": 83794.92460000927, - "2028": 79741.92442573211, - "2029": 76456.34277127044, - "2030": 72958.73703169798, - "2031": 70455.2109856757, - "2032": 66803.37521612267, - "2033": 63129.534228048375, - "2034": 59449.590149306394, - "2035": 55846.42130955634, - "2036": 52371.17817945702, - "2037": 50058.16426807098, - "2038": 47730.276219743704, - "2039": 45465.7621425653, - "2040": 43218.87703704874, - "2041": 40940.7780897576, - "2042": 38676.91234684204, - "2043": 37585.24786411943, - "2044": 35439.7805977196, - "2045": 34371.357812580936, - "2046": 32198.567576958998, - "2047": 31145.86227445124, - "2048": 28974.52243791765, - "2049": 27917.73630407354, - "2050": 25728.047504475187 - }, - "stock": { - "2016": 0.128, - "2017": 0.122, - "2018": 0.116, - "2019": 0.11, - "2020": 0.10400000000000001, - "2021": 0.099, - "2022": 0.095, - "2023": 0.091, - "2024": 0.087, - "2025": 0.083, - "2026": 0.078, - "2027": 0.07400000000000001, - "2028": 0.07, - "2029": 0.067, - "2030": 0.064, - "2031": 0.062, - "2032": 0.059, - "2033": 0.05600000000000001, - "2034": 0.053000000000000005, - "2035": 0.05, - "2036": 0.047, - "2037": 0.045, - "2038": 0.043, - "2039": 0.041, - "2040": 0.039, - "2041": 0.037, - "2042": 0.035, - "2043": 0.034, - "2044": 0.032, - "2045": 0.031, - "2046": 0.029, - "2047": 0.028, - "2048": 0.026, - "2049": 0.024999999999999998, - "2050": 0.023 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -867503,312 +888912,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 451082.52298852446, - "2017": 441775.7293521044, - "2018": 457847.4443622888, - "2019": 493472.83752473985, - "2020": 437511.94914950547, - "2021": 412773.4031961301, - "2022": 410278.16200636636, - "2023": 394236.7741053444, - "2024": 371854.62709837704, - "2025": 369490.92954553454, - "2026": 367171.48274366173, - "2027": 363344.57849740854, - "2028": 357756.9431214528, - "2029": 349339.47852342227, - "2030": 341100.24881885294, - "2031": 333675.91436565464, - "2032": 326058.3693675304, - "2033": 316931.8875684266, - "2034": 308871.0657203725, - "2035": 299958.08699460776, - "2036": 291007.5015819889, - "2037": 284127.6287369822, - "2038": 276719.9099437317, - "2039": 269505.21090738423, - "2040": 263154.5992452184, - "2041": 257383.2046280342, - "2042": 250989.38212428463, - "2043": 244919.1181426438, - "2044": 238376.70508736494, - "2045": 233753.2376270921, - "2046": 228075.9948620997, - "2047": 221236.66370854038, - "2048": 216875.8509356795, - "2049": 211450.92579906926, - "2050": 205830.8365926248 - }, - "stock": { - "2016": 0.337, - "2017": 0.32899999999999996, - "2018": 0.32, - "2019": 0.313, - "2020": 0.305, - "2021": 0.29700000000000004, - "2022": 0.29000000000000004, - "2023": 0.28500000000000003, - "2024": 0.279, - "2025": 0.273, - "2026": 0.268, - "2027": 0.263, - "2028": 0.258, - "2029": 0.253, - "2030": 0.248, - "2031": 0.24400000000000002, - "2032": 0.24000000000000002, - "2033": 0.23500000000000001, - "2034": 0.231, - "2035": 0.226, - "2036": 0.22, - "2037": 0.216, - "2038": 0.21200000000000002, - "2039": 0.20700000000000002, - "2040": 0.203, - "2041": 0.2, - "2042": 0.196, - "2043": 0.192, - "2044": 0.187, - "2045": 0.184, - "2046": 0.18, - "2047": 0.175, - "2048": 0.172, - "2049": 0.16799999999999998, - "2050": 0.16399999999999998 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 998819.7684547381, - "2017": 999679.5954771612, - "2018": 1069326.4187541963, - "2019": 1180390.4835552587, - "2020": 1075062.8225925227, - "2021": 1044183.5400490635, - "2022": 1063568.8648011417, - "2023": 1046740.93441771, - "2024": 1023008.3264052771, - "2025": 1050740.0752260473, - "2026": 1077898.749068131, - "2027": 1097705.9008921438, - "2028": 1113872.8059126793, - "2029": 1126562.6922532402, - "2030": 1135299.5811161278, - "2031": 1146114.391366612, - "2032": 1154546.3796459842, - "2033": 1161202.7771743648, - "2034": 1163763.2006015042, - "2035": 1166440.972072739, - "2036": 1170325.0090069063, - "2037": 1172945.8106767524, - "2038": 1173225.4553703158, - "2039": 1174489.234544579, - "2040": 1175049.850889031, - "2041": 1174620.0729982434, - "2042": 1174666.680031807, - "2043": 1175993.9848165428, - "2044": 1181001.4119364647, - "2045": 1181663.4390550035, - "2046": 1183451.248470413, - "2047": 1186594.6713676474, - "2048": 1187162.7078494825, - "2049": 1188633.1351485446, - "2050": 1190159.0975277987 - }, - "stock": { - "2016": 0.776, - "2017": 0.778, - "2018": 0.783, - "2019": 0.786, - "2020": 0.79, - "2021": 0.795, - "2022": 0.798, - "2023": 0.806, - "2024": 0.8200000000000001, - "2025": 0.831, - "2026": 0.8430000000000001, - "2027": 0.852, - "2028": 0.8620000000000001, - "2029": 0.8760000000000001, - "2030": 0.887, - "2031": 0.901, - "2032": 0.914, - "2033": 0.927, - "2034": 0.9380000000000001, - "2035": 0.9480000000000001, - "2036": 0.9550000000000001, - "2037": 0.9630000000000001, - "2038": 0.9710000000000001, - "2039": 0.9750000000000001, - "2040": 0.98, - "2041": 0.9870000000000001, - "2042": 0.992, - "2043": 0.997, - "2044": 1.002, - "2045": 1.006, - "2046": 1.01, - "2047": 1.0150000000000001, - "2048": 1.018, - "2049": 1.021, - "2050": 1.025 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 17525.708556737653, - "2017": 16799.675170734383, - "2018": 17916.136883515166, - "2019": 18820.678920001556, - "2020": 16281.228257971628, - "2021": 15786.056754806015, - "2022": 15236.973192492025, - "2023": 14082.291476945553, - "2024": 13579.046496346018, - "2025": 13809.995228418195, - "2026": 13167.768188207225, - "2027": 13289.5206104474, - "2028": 12514.250965867821, - "2029": 12470.829223337576, - "2030": 12430.170065019507, - "2031": 11543.694267733194, - "2032": 11475.250986485462, - "2033": 10585.335257208864, - "2034": 10501.73367812326, - "2035": 10428.940932653348, - "2036": 10399.489411104678, - "2037": 9551.560586265694, - "2038": 9483.63468595264, - "2039": 9464.55454803685, - "2040": 7856.549865750891, - "2041": 7803.722373722589, - "2042": 7768.937843908473, - "2043": 7742.8970408133055, - "2044": 6192.882976170213, - "2045": 6174.323317904682, - "2046": 6161.756667487277, - "2047": 6149.664923812194, - "2048": 6136.441214837667, - "2049": 6127.939052386103, - "2050": 5349.065879576343 - }, - "stock": { - "2016": 0.022000000000000002, - "2017": 0.021, - "2018": 0.021, - "2019": 0.02, - "2020": 0.019, - "2021": 0.019000000000000003, - "2022": 0.018000000000000002, - "2023": 0.017, - "2024": 0.016999999999999998, - "2025": 0.017, - "2026": 0.016, - "2027": 0.016, - "2028": 0.015, - "2029": 0.015, - "2030": 0.015000000000000001, - "2031": 0.014, - "2032": 0.014, - "2033": 0.013000000000000001, - "2034": 0.013000000000000001, - "2035": 0.013000000000000001, - "2036": 0.013000000000000001, - "2037": 0.012, - "2038": 0.012, - "2039": 0.012, - "2040": 0.01, - "2041": 0.01, - "2042": 0.01, - "2043": 0.01, - "2044": 0.008, - "2045": 0.008, - "2046": 0.008, - "2047": 0.008, - "2048": 0.008, - "2049": 0.008, - "2050": 0.007 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -875456,312 +896560,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 509440.85382483, - "2017": 497704.61693285475, - "2018": 516134.8653144088, - "2019": 562986.3109371938, - "2020": 498166.99834134924, - "2021": 469601.2604940445, - "2022": 465702.46233702137, - "2023": 443099.8372474278, - "2024": 419810.0098748115, - "2025": 415308.58148921165, - "2026": 408411.16276037163, - "2027": 401505.73088003113, - "2028": 392958.7781262202, - "2029": 382639.93250807706, - "2030": 372346.88224854745, - "2031": 361427.5640649976, - "2032": 351133.6031991965, - "2033": 341313.7910753245, - "2034": 329501.2000879361, - "2035": 319814.35664627777, - "2036": 311134.30193527526, - "2037": 301497.53010812384, - "2038": 291842.5649414549, - "2039": 282773.8064287652, - "2040": 274559.9377019495, - "2041": 266530.68743010255, - "2042": 258718.09286028286, - "2043": 250318.90064112082, - "2044": 243112.2734920622, - "2045": 237131.38010011357, - "2046": 230050.31906725664, - "2047": 224201.4285467328, - "2048": 218612.12377734066, - "2049": 211736.03944653165, - "2050": 205874.00780313174 - }, - "stock": { - "2016": 0.381, - "2017": 0.371, - "2018": 0.361, - "2019": 0.351, - "2020": 0.34, - "2021": 0.331, - "2022": 0.323, - "2023": 0.314, - "2024": 0.308, - "2025": 0.301, - "2026": 0.29200000000000004, - "2027": 0.28500000000000003, - "2028": 0.278, - "2029": 0.271, - "2030": 0.265, - "2031": 0.259, - "2032": 0.253, - "2033": 0.248, - "2034": 0.241, - "2035": 0.236, - "2036": 0.231, - "2037": 0.225, - "2038": 0.219, - "2039": 0.21300000000000002, - "2040": 0.20800000000000002, - "2041": 0.203, - "2042": 0.198, - "2043": 0.192, - "2044": 0.187, - "2045": 0.183, - "2046": 0.178, - "2047": 0.174, - "2048": 0.16999999999999998, - "2049": 0.165, - "2050": 0.161 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 1161523.368716104, - "2017": 1165613.264734458, - "2018": 1258177.6634311914, - "2019": 1429407.0972730627, - "2020": 1317245.4447776824, - "2021": 1289481.0951974469, - "2022": 1317906.610809479, - "2023": 1307485.5503297027, - "2024": 1281422.9120738395, - "2025": 1322857.586982855, - "2026": 1364155.3767965029, - "2027": 1394992.5098223605, - "2028": 1420824.3671982859, - "2029": 1441693.0045800162, - "2030": 1457038.393631391, - "2031": 1474733.2412061696, - "2032": 1490415.9176291854, - "2033": 1501446.4050227886, - "2034": 1510696.4450105557, - "2035": 1517562.576722476, - "2036": 1524666.6476990944, - "2037": 1531707.832926227, - "2038": 1536829.1104033988, - "2039": 1541877.2440122436, - "2040": 1544964.1131886537, - "2041": 1548826.0145377829, - "2042": 1552204.087908117, - "2043": 1558060.1276097996, - "2044": 1565533.4611219084, - "2045": 1569817.9264034969, - "2046": 1575240.674959561, - "2047": 1579627.4985139507, - "2048": 1584361.2270905545, - "2049": 1589361.0729936447, - "2050": 1592949.6902418626 - }, - "stock": { - "2016": 0.8860000000000001, - "2017": 0.8870000000000001, - "2018": 0.8980000000000001, - "2019": 0.909, - "2020": 0.917, - "2021": 0.927, - "2022": 0.934, - "2023": 0.9490000000000001, - "2024": 0.9640000000000001, - "2025": 0.9830000000000001, - "2026": 1.0, - "2027": 1.0150000000000001, - "2028": 1.03, - "2029": 1.046, - "2030": 1.062, - "2031": 1.082, - "2032": 1.0990000000000002, - "2033": 1.116, - "2034": 1.1300000000000001, - "2035": 1.145, - "2036": 1.157, - "2037": 1.1680000000000001, - "2038": 1.178, - "2039": 1.186, - "2040": 1.195, - "2041": 1.204, - "2042": 1.212, - "2043": 1.219, - "2044": 1.228, - "2045": 1.2349999999999999, - "2046": 1.242, - "2047": 1.249, - "2048": 1.255, - "2049": 1.2610000000000001, - "2050": 1.268 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 19881.777459066045, - "2017": 19167.118332687292, - "2018": 19595.47125440016, - "2019": 21044.59178974373, - "2020": 18364.556880968266, - "2021": 16948.644308508552, - "2022": 17237.92685350005, - "2023": 15195.612422869637, - "2024": 14691.078051349099, - "2025": 14882.831527933145, - "2026": 14257.460443125632, - "2027": 14370.759297608454, - "2028": 13580.854675493903, - "2029": 12726.062911906618, - "2030": 12673.724120061366, - "2031": 12595.194728832868, - "2032": 11699.479171617937, - "2033": 10779.803901886788, - "2034": 10714.354901508055, - "2035": 9808.066631246698, - "2036": 8941.050365630277, - "2037": 8899.636965649246, - "2038": 8050.324655146396, - "2039": 8022.949558990908, - "2040": 7182.949109396818, - "2041": 7148.298032114519, - "2042": 7117.819231599987, - "2043": 7103.9717490792145, - "2044": 6299.265386029144, - "2045": 6281.693496389614, - "2046": 6268.00597318192, - "2047": 6251.072939316424, - "2048": 5460.649132105018, - "2049": 5451.887559823753, - "2050": 4658.301955005509 - }, - "stock": { - "2016": 0.025, - "2017": 0.024, - "2018": 0.023, - "2019": 0.022000000000000002, - "2020": 0.021, - "2021": 0.02, - "2022": 0.020000000000000004, - "2023": 0.018000000000000002, - "2024": 0.018, - "2025": 0.018, - "2026": 0.017, - "2027": 0.017, - "2028": 0.016, - "2029": 0.015, - "2030": 0.015000000000000001, - "2031": 0.015000000000000001, - "2032": 0.014, - "2033": 0.013000000000000001, - "2034": 0.013000000000000001, - "2035": 0.012, - "2036": 0.011, - "2037": 0.011, - "2038": 0.01, - "2039": 0.01, - "2040": 0.009000000000000001, - "2041": 0.009000000000000001, - "2042": 0.009000000000000001, - "2043": 0.009000000000000001, - "2044": 0.008, - "2045": 0.008, - "2046": 0.008, - "2047": 0.008, - "2048": 0.007, - "2049": 0.007, - "2050": 0.006 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -883409,312 +904208,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 4440252.915467959, - "2017": 4370012.113462409, - "2018": 4570722.971616378, - "2019": 5040929.64415552, - "2020": 4509378.784864011, - "2021": 4280037.242161916, - "2022": 4255590.343607352, - "2023": 4074997.1720543606, - "2024": 3852939.335898724, - "2025": 3822162.5337406844, - "2026": 3787131.787024805, - "2027": 3732748.118295732, - "2028": 3659774.786913405, - "2029": 3574102.929274454, - "2030": 3479417.85325441, - "2031": 3383637.1760753924, - "2032": 3288730.1594129265, - "2033": 3190503.369819328, - "2034": 3093041.1744315177, - "2035": 2997553.7912329095, - "2036": 2910576.265284918, - "2037": 2826932.7390419333, - "2038": 2743174.845819678, - "2039": 2665816.744822207, - "2040": 2589429.855986965, - "2041": 2514009.2034871723, - "2042": 2441585.451411584, - "2043": 2372430.9277693713, - "2044": 2312220.212667281, - "2045": 2248702.6222208496, - "2046": 2186974.0948703457, - "2047": 2128495.1544718063, - "2048": 2070563.6346600507, - "2049": 2013061.5253626627, - "2050": 1955947.252005641 - }, - "stock": { - "2016": 2.9039999999999995, - "2017": 2.841, - "2018": 2.782, - "2019": 2.727, - "2020": 2.667, - "2021": 2.6089999999999995, - "2022": 2.5480000000000005, - "2023": 2.4890000000000003, - "2024": 2.431, - "2025": 2.375, - "2026": 2.32, - "2027": 2.2649999999999997, - "2028": 2.2099999999999995, - "2029": 2.158, - "2030": 2.1059999999999994, - "2031": 2.058, - "2032": 2.0109999999999997, - "2033": 1.9629999999999999, - "2034": 1.9159999999999997, - "2035": 1.8679999999999997, - "2036": 1.8219999999999998, - "2037": 1.776, - "2038": 1.731, - "2039": 1.687, - "2040": 1.644, - "2041": 1.602, - "2042": 1.561, - "2043": 1.5199999999999998, - "2044": 1.4829999999999999, - "2045": 1.444, - "2046": 1.406, - "2047": 1.3699999999999999, - "2048": 1.3339999999999999, - "2049": 1.2979999999999998, - "2050": 1.263 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 10982406.08453204, - "2017": 11360370.88653759, - "2018": 12531446.028383622, - "2019": 14556284.355844483, - "2020": 13633508.215135992, - "2021": 13550687.757838083, - "2022": 14028247.656392649, - "2023": 14004332.827945638, - "2024": 13799917.664101278, - "2025": 14282362.466259314, - "2026": 14764900.212975197, - "2027": 15175456.881704269, - "2028": 15525594.213086596, - "2029": 15818340.070725545, - "2030": 16064167.146745589, - "2031": 16287350.823924609, - "2032": 16493522.840587076, - "2033": 16666863.630180672, - "2034": 16815440.82556848, - "2035": 16957206.20876709, - "2036": 17110642.73471508, - "2037": 17263132.260958068, - "2038": 17390925.154180318, - "2039": 17532500.255177796, - "2040": 17655914.144013036, - "2041": 17775638.79651283, - "2042": 17891519.548588414, - "2043": 18027096.072230626, - "2044": 18177968.787332725, - "2045": 18320230.377779152, - "2046": 18462378.905129656, - "2047": 18604691.845528193, - "2048": 18745796.36533995, - "2049": 18885082.474637337, - "2050": 19011707.747994356 - }, - "stock": { - "2016": 7.512999999999999, - "2017": 7.765999999999999, - "2018": 8.059, - "2019": 8.355, - "2020": 8.588000000000001, - "2021": 8.826999999999998, - "2022": 9.001000000000001, - "2023": 9.193000000000001, - "2024": 9.381, - "2025": 9.580999999999998, - "2026": 9.770000000000001, - "2027": 9.952000000000002, - "2028": 10.137, - "2029": 10.331, - "2030": 10.529, - "2031": 10.737, - "2032": 10.937999999999999, - "2033": 11.128, - "2034": 11.309, - "2035": 11.477, - "2036": 11.636, - "2037": 11.784, - "2038": 11.925, - "2039": 12.057, - "2040": 12.181000000000001, - "2041": 12.308, - "2042": 12.428, - "2043": 12.547, - "2044": 12.663, - "2045": 12.775, - "2046": 12.886, - "2047": 12.997, - "2048": 13.104999999999999, - "2049": 13.211, - "2050": 13.317 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -891362,312 +911856,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1367767.4184644532, - "2017": 1339728.658060874, - "2018": 1390817.864787726, - "2019": 1527967.6770836494, - "2020": 1362077.3004536638, - "2021": 1288273.8265956808, - "2022": 1278154.4495184284, - "2023": 1220984.9611804523, - "2024": 1151612.068614627, - "2025": 1140540.2587414822, - "2026": 1125389.99042993, - "2027": 1108572.9815261867, - "2028": 1084989.6346587907, - "2029": 1057137.2641029935, - "2030": 1027537.2035842538, - "2031": 999172.8555500418, - "2032": 969866.822862002, - "2033": 939196.4822003079, - "2034": 911053.05955449, - "2035": 882771.6747545941, - "2036": 857239.9788914248, - "2037": 830080.2189322292, - "2038": 804938.8453446804, - "2039": 781054.1966366871, - "2040": 757225.9734908537, - "2041": 734541.6688020874, - "2042": 712414.194404179, - "2043": 693351.1146272698, - "2044": 673608.6897685416, - "2045": 654980.4226838715, - "2046": 636801.7855024397, - "2047": 618870.5232014431, - "2048": 601117.227572779, - "2049": 584973.2050600834, - "2050": 568666.3806745766 - }, - "stock": { - "2016": 0.685, - "2017": 0.6659999999999999, - "2018": 0.646, - "2019": 0.629, - "2020": 0.613, - "2021": 0.597, - "2022": 0.5810000000000001, - "2023": 0.5660000000000001, - "2024": 0.551, - "2025": 0.537, - "2026": 0.521, - "2027": 0.508, - "2028": 0.494, - "2029": 0.48, - "2030": 0.46699999999999997, - "2031": 0.45599999999999996, - "2032": 0.44400000000000006, - "2033": 0.43200000000000005, - "2034": 0.42100000000000004, - "2035": 0.41000000000000003, - "2036": 0.399, - "2037": 0.387, - "2038": 0.376, - "2039": 0.365, - "2040": 0.354, - "2041": 0.34400000000000003, - "2042": 0.334, - "2043": 0.325, - "2044": 0.315, - "2045": 0.30600000000000005, - "2046": 0.29700000000000004, - "2047": 0.28800000000000003, - "2048": 0.279, - "2049": 0.271, - "2050": 0.263 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 3441008.581535547, - "2017": 3554935.341939125, - "2018": 3893506.135212274, - "2019": 4494868.32291635, - "2020": 4215655.699546336, - "2021": 4189752.1734043187, - "2022": 4319584.550481571, - "2023": 4296820.038819548, - "2024": 4222350.931385373, - "2025": 4358236.741258518, - "2026": 4490627.00957007, - "2027": 4595597.018473813, - "2028": 4682821.36534121, - "2029": 4751852.7358970065, - "2030": 4808019.796415745, - "2031": 4858756.144449959, - "2032": 4904394.177137999, - "2033": 4939448.517799692, - "2034": 4963838.94044551, - "2035": 4986025.3252454065, - "2036": 5010573.021108574, - "2037": 5036968.78106777, - "2038": 5053424.15465532, - "2039": 5073633.803363314, - "2040": 5088227.026509146, - "2041": 5099989.331197913, - "2042": 5110490.805595822, - "2043": 5124059.885372731, - "2044": 5144748.310231458, - "2045": 5160463.57731613, - "2046": 5175752.214497561, - "2047": 5191310.476798557, - "2048": 5206062.772427221, - "2049": 5218388.794939916, - "2050": 5227049.619325424 - }, - "stock": { - "2016": 1.768, - "2017": 1.817, - "2018": 1.863, - "2019": 1.907, - "2020": 1.9569999999999999, - "2021": 2.0039999999999996, - "2022": 2.03, - "2023": 2.063, - "2024": 2.096, - "2025": 2.13, - "2026": 2.159, - "2027": 2.1879999999999997, - "2028": 2.216, - "2029": 2.2430000000000003, - "2030": 2.272, - "2031": 2.306, - "2032": 2.335, - "2033": 2.3630000000000004, - "2034": 2.386, - "2035": 2.409, - "2036": 2.426, - "2037": 2.4429999999999996, - "2038": 2.456, - "2039": 2.467, - "2040": 2.475, - "2041": 2.4850000000000003, - "2042": 2.4930000000000003, - "2043": 2.4989999999999997, - "2044": 2.503, - "2045": 2.508, - "2046": 2.511, - "2047": 2.513, - "2048": 2.513, - "2049": 2.5140000000000002, - "2050": 2.5140000000000002 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -899315,312 +919504,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 4095424.91011367, - "2017": 4047658.5616605016, - "2018": 4246146.4646108, - "2019": 4683075.825213691, - "2020": 4200114.1838583015, - "2021": 4015619.6696659494, - "2022": 4021921.0287917526, - "2023": 3874137.787525322, - "2024": 3682332.735758469, - "2025": 3675762.108864129, - "2026": 3663097.466990884, - "2027": 3636347.4679846046, - "2028": 3586806.179531426, - "2029": 3524695.037919912, - "2030": 3452415.628542968, - "2031": 3377976.37704656, - "2032": 3298917.2617811826, - "2033": 3218985.9960870813, - "2034": 3138414.8322159275, - "2035": 3059809.1708671045, - "2036": 2985516.869129021, - "2037": 2913626.147487624, - "2038": 2841753.996390846, - "2039": 2774087.5544194463, - "2040": 2707356.8192254845, - "2041": 2637909.4539425345, - "2042": 2572627.836192541, - "2043": 2513008.885351312, - "2044": 2456175.1820491715, - "2045": 2395778.754246199, - "2046": 2341580.507406349, - "2047": 2286350.7655184697, - "2048": 2231359.2453551423, - "2049": 2177912.4442973896, - "2050": 2125057.4380759546 - }, - "stock": { - "2016": 2.511, - "2017": 2.466, - "2018": 2.421, - "2019": 2.382, - "2020": 2.3409999999999997, - "2021": 2.3040000000000003, - "2022": 2.263, - "2023": 2.221, - "2024": 2.178, - "2025": 2.138, - "2026": 2.095, - "2027": 2.056, - "2028": 2.013, - "2029": 1.973, - "2030": 1.932, - "2031": 1.8940000000000001, - "2032": 1.8539999999999999, - "2033": 1.815, - "2034": 1.7770000000000001, - "2035": 1.738, - "2036": 1.698, - "2037": 1.6580000000000001, - "2038": 1.6190000000000002, - "2039": 1.58, - "2040": 1.542, - "2041": 1.5030000000000001, - "2042": 1.4660000000000002, - "2043": 1.4300000000000002, - "2044": 1.3940000000000001, - "2045": 1.356, - "2046": 1.322, - "2047": 1.287, - "2048": 1.252, - "2049": 1.218, - "2050": 1.185 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 9331234.089886332, - "2017": 9463226.438339496, - "2018": 10198626.535389198, - "2019": 11529740.174786309, - "2020": 10600648.816141699, - "2021": 10394209.330334049, - "2022": 10656760.971208248, - "2023": 10488671.212474678, - "2024": 10193292.264241531, - "2025": 10399489.891135871, - "2026": 10593730.533009117, - "2027": 10724797.532015396, - "2028": 10808384.820468575, - "2029": 10843940.962080088, - "2030": 10849373.371457033, - "2031": 10830672.622953437, - "2032": 10803963.738218818, - "2033": 10753388.003912918, - "2034": 10688069.167784072, - "2035": 10619544.829132898, - "2036": 10562510.13087098, - "2037": 10506539.852512375, - "2038": 10435237.003609156, - "2039": 10373808.445580553, - "2040": 10300844.180774515, - "2041": 10227102.546057466, - "2042": 10149097.16380746, - "2043": 10079830.114648689, - "2044": 10022175.81795083, - "2045": 9959819.2457538, - "2046": 9891343.492593652, - "2047": 9824981.23448153, - "2048": 9757060.754644858, - "2049": 9685974.555702612, - "2050": 9606697.561924046 - }, - "stock": { - "2016": 5.7749999999999995, - "2017": 5.814, - "2018": 5.8580000000000005, - "2019": 5.902000000000001, - "2020": 5.941, - "2021": 5.992, - "2022": 6.021, - "2023": 6.038000000000001, - "2024": 6.053999999999999, - "2025": 6.073, - "2026": 6.082, - "2027": 6.085999999999999, - "2028": 6.087000000000001, - "2029": 6.09, - "2030": 6.09, - "2031": 6.09, - "2032": 6.088, - "2033": 6.077999999999999, - "2034": 6.065, - "2035": 6.0440000000000005, - "2036": 6.018, - "2037": 5.9879999999999995, - "2038": 5.952999999999999, - "2039": 5.915, - "2040": 5.872, - "2041": 5.8309999999999995, - "2042": 5.786, - "2043": 5.737, - "2044": 5.688, - "2045": 5.636, - "2046": 5.581999999999999, - "2047": 5.526999999999999, - "2048": 5.470000000000001, - "2049": 5.411, - "2050": 5.35 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -907268,312 +927152,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 5989396.153676461, - "2017": 5918762.444893349, - "2018": 6206193.790747608, - "2019": 6854807.894131266, - "2020": 6152822.235613427, - "2021": 5867884.498192097, - "2022": 5861393.180452306, - "2023": 5632456.998545296, - "2024": 5345940.58768148, - "2025": 5322328.412123092, - "2026": 5292244.96204471, - "2027": 5235373.103491493, - "2028": 5153949.034390505, - "2029": 5052597.299917795, - "2030": 4937233.576130754, - "2031": 4816593.784353178, - "2032": 4697579.101781727, - "2033": 4576357.205883185, - "2034": 4449088.929845798, - "2035": 4327825.335138951, - "2036": 4215468.466103089, - "2037": 4108086.4913897077, - "2038": 3997468.8250134555, - "2039": 3893237.756006124, - "2040": 3792558.6036538905, - "2041": 3691002.931370859, - "2042": 3595082.5372524103, - "2043": 3503320.884632875, - "2044": 3416957.9037596416, - "2045": 3333180.478421572, - "2046": 3248430.3166271895, - "2047": 3167942.549188988, - "2048": 3087444.112939488, - "2049": 3008169.535230397, - "2050": 2929656.392321513 - }, - "stock": { - "2016": 3.8799999999999994, - "2017": 3.8120000000000003, - "2018": 3.7460000000000004, - "2019": 3.679, - "2020": 3.612, - "2021": 3.551, - "2022": 3.484, - "2023": 3.415, - "2024": 3.3469999999999995, - "2025": 3.2810000000000006, - "2026": 3.2139999999999995, - "2027": 3.147, - "2028": 3.081, - "2029": 3.017, - "2030": 2.953, - "2031": 2.891, - "2032": 2.831, - "2033": 2.7720000000000002, - "2034": 2.71, - "2035": 2.649, - "2036": 2.588, - "2037": 2.5279999999999996, - "2038": 2.467, - "2039": 2.4059999999999997, - "2040": 2.348, - "2041": 2.2889999999999997, - "2042": 2.234, - "2043": 2.178, - "2044": 2.122, - "2045": 2.069, - "2046": 2.015, - "2047": 1.963, - "2048": 1.911, - "2049": 1.86, - "2050": 1.81 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 13483058.550596908, - "2017": 13643192.610097485, - "2018": 14796856.85205403, - "2019": 16880404.909930136, - "2020": 15623466.331624301, - "2021": 15392165.456890473, - "2022": 15822882.378157841, - "2023": 15626692.975310778, - "2024": 15239742.338203773, - "2025": 15602864.633688666, - "2026": 15950778.904022582, - "2027": 16209194.472676547, - "2028": 16393319.478851961, - "2029": 16506600.847731993, - "2030": 16573836.237809412, - "2031": 16615966.241041299, - "2032": 16635691.863633962, - "2033": 16614895.148234641, - "2034": 16574846.710556727, - "2035": 16522674.370310774, - "2036": 16483965.19121711, - "2037": 16443107.923556617, - "2038": 16378797.320266163, - "2039": 16327326.752219534, - "2040": 16254600.360014206, - "2041": 16185326.475761319, - "2042": 16105985.899196764, - "2043": 16043431.631356217, - "2044": 15997676.195311204, - "2045": 15936813.175733348, - "2046": 15874329.35638658, - "2047": 15809475.007387418, - "2048": 15741838.385585321, - "2049": 15667694.708096415, - "2050": 15582000.52320547 - }, - "stock": { - "2016": 8.847999999999999, - "2017": 8.896999999999998, - "2018": 9.039000000000001, - "2019": 9.165000000000001, - "2020": 9.276000000000002, - "2021": 9.418999999999999, - "2022": 9.512, - "2023": 9.588, - "2024": 9.658000000000001, - "2025": 9.738, - "2026": 9.802000000000001, - "2027": 9.854, - "2028": 9.906, - "2029": 9.958, - "2030": 10.01, - "2031": 10.066, - "2032": 10.114, - "2033": 10.148, - "2034": 10.176000000000002, - "2035": 10.189, - "2036": 10.191, - "2037": 10.184999999999999, - "2038": 10.169999999999998, - "2039": 10.148, - "2040": 10.117, - "2041": 10.087, - "2042": 10.054, - "2043": 10.016, - "2044": 9.973, - "2045": 9.927, - "2046": 9.878, - "2047": 9.824, - "2048": 9.768, - "2049": 9.709, - "2050": 9.645 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 235118.29572663043, - "2017": 230271.9450091672, - "2018": 239053.35719836617, - "2019": 261331.1959386011, - "2020": 232025.43276226817, - "2021": 219366.04491742954, - "2022": 217492.4413898499, - "2023": 207468.02614392556, - "2024": 195330.07411474758, - "2025": 192693.95418823944, - "2026": 188826.1339327066, - "2027": 185912.42383196243, - "2028": 180030.48675753316, - "2029": 175319.85235021423, - "2030": 170113.1860598365, - "2031": 164603.97460552223, - "2032": 158039.0345843137, - "2033": 153348.64588217717, - "2034": 147626.35959747763, - "2035": 143042.2945502732, - "2036": 137768.3426798059, - "2037": 132603.58505367287, - "2038": 128366.85472037898, - "2039": 124333.49177434293, - "2040": 120255.03633190447, - "2041": 114244.5928678226, - "2042": 111139.56355082184, - "2043": 108208.48401090718, - "2044": 104463.90092915384, - "2045": 99667.34584507653, - "2046": 96839.32698623072, - "2047": 93059.44342359425, - "2048": 89271.50147518993, - "2049": 87429.756673188, - "2050": 83596.0844730146 - }, - "stock": { - "2016": 0.256, - "2017": 0.249, - "2018": 0.242, - "2019": 0.23500000000000001, - "2020": 0.228, - "2021": 0.22200000000000003, - "2022": 0.216, - "2023": 0.21000000000000002, - "2024": 0.20400000000000001, - "2025": 0.198, - "2026": 0.191, - "2027": 0.186, - "2028": 0.179, - "2029": 0.17400000000000002, - "2030": 0.169, - "2031": 0.16399999999999998, - "2032": 0.158, - "2033": 0.154, - "2034": 0.14900000000000002, - "2035": 0.14500000000000002, - "2036": 0.14, - "2037": 0.135, - "2038": 0.131, - "2039": 0.127, - "2040": 0.123, - "2041": 0.11699999999999999, - "2042": 0.11399999999999999, - "2043": 0.11099999999999999, - "2044": 0.107, - "2045": 0.102, - "2046": 0.09899999999999999, - "2047": 0.095, - "2048": 0.091, - "2049": 0.089, - "2050": 0.085 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -915221,312 +934800,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 5230602.451553048, - "2017": 5130625.43990849, - "2018": 5327705.376372508, - "2019": 5848765.271586644, - "2020": 5215183.63269356, - "2021": 4951291.466357364, - "2022": 4928846.636031589, - "2023": 4727846.658250341, - "2024": 4482783.157115339, - "2025": 4458072.047473777, - "2026": 4425897.327938262, - "2027": 4374465.848377641, - "2028": 4301314.919199583, - "2029": 4210146.196704725, - "2030": 4107922.4779113196, - "2031": 4009854.2842127774, - "2032": 3908578.3658065866, - "2033": 3806076.9218226285, - "2034": 3699168.4707910325, - "2035": 3598334.208566664, - "2036": 3503524.448141179, - "2037": 3413462.4481579694, - "2038": 3319455.036468953, - "2039": 3235250.157334147, - "2040": 3148840.088444107, - "2041": 3063905.478135527, - "2042": 2982188.224694932, - "2043": 2905485.807208242, - "2044": 2831693.7793969214, - "2045": 2760261.409073874, - "2046": 2690321.135007516, - "2047": 2621603.3515511043, - "2048": 2553387.366084599, - "2049": 2487185.864059897, - "2050": 2419273.663998127 - }, - "stock": { - "2016": 3.9160000000000004, - "2017": 3.827, - "2018": 3.73, - "2019": 3.6470000000000002, - "2020": 3.5629999999999997, - "2021": 3.4930000000000003, - "2022": 3.4210000000000003, - "2023": 3.3529999999999998, - "2024": 3.289, - "2025": 3.226, - "2026": 3.16, - "2027": 3.097, - "2028": 3.0349999999999997, - "2029": 2.973, - "2030": 2.911, - "2031": 2.858, - "2032": 2.803, - "2033": 2.7489999999999997, - "2034": 2.6919999999999997, - "2035": 2.6370000000000005, - "2036": 2.581, - "2037": 2.526, - "2038": 2.4690000000000003, - "2039": 2.415, - "2040": 2.3600000000000003, - "2041": 2.306, - "2042": 2.254, - "2043": 2.202, - "2044": 2.149, - "2045": 2.099, - "2046": 2.0500000000000003, - "2047": 2.0010000000000003, - "2048": 1.952, - "2049": 1.9049999999999998, - "2050": 1.8570000000000002 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 11822496.306978384, - "2017": 11880244.726398412, - "2018": 12723579.495371219, - "2019": 14378139.49817451, - "2020": 13179820.601989985, - "2021": 12866629.403147785, - "2022": 13144116.375643846, - "2023": 12942351.735235078, - "2024": 12617735.802864313, - "2025": 12917272.607181726, - "2026": 13195306.297845082, - "2027": 13396563.473937545, - "2028": 13537325.718199978, - "2029": 13622413.674064431, - "2030": 13669133.307151444, - "2031": 13707780.40498436, - "2032": 13728202.073387606, - "2033": 13717109.742579447, - "2034": 13686752.194438092, - "2035": 13644217.325021459, - "2036": 13612919.8238772, - "2037": 13576810.600376187, - "2038": 13523417.76474115, - "2039": 13476159.848269017, - "2040": 13414950.265848976, - "2041": 13350636.368808461, - "2042": 13282003.554555578, - "2043": 13225013.828541791, - "2044": 13181947.814181773, - "2045": 13123843.738851106, - "2046": 13062963.615683286, - "2047": 13001576.04384235, - "2048": 12935688.40902113, - "2049": 12863335.708968224, - "2050": 12783996.44791111 - }, - "stock": { - "2016": 8.975, - "2017": 8.983000000000002, - "2018": 9.027999999999999, - "2019": 9.081, - "2020": 9.118, - "2021": 9.191999999999998, - "2022": 9.239000000000004, - "2023": 9.312, - "2024": 9.395, - "2025": 9.485000000000001, - "2026": 9.559, - "2027": 9.621999999999998, - "2028": 9.689, - "2029": 9.756, - "2030": 9.822, - "2031": 9.905000000000001, - "2032": 9.979, - "2033": 10.04, - "2034": 10.092, - "2035": 10.129000000000001, - "2036": 10.157, - "2037": 10.174, - "2038": 10.184000000000001, - "2039": 10.183, - "2040": 10.175999999999998, - "2041": 10.168, - "2042": 10.157, - "2043": 10.139, - "2044": 10.118, - "2045": 10.092, - "2046": 10.064, - "2047": 10.032, - "2048": 9.995, - "2049": 9.956, - "2050": 9.914000000000001 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 206731.2414685691, - "2017": 200547.8336930957, - "2018": 207933.12825627183, - "2019": 225079.2302388459, - "2020": 199498.7653164541, - "2021": 188289.13049484786, - "2022": 185508.98832456823, - "2023": 176639.60651458296, - "2024": 165983.04002034772, - "2025": 164286.3453444977, - "2026": 161589.3742166601, - "2027": 158839.6776848078, - "2028": 155229.36260044196, - "2029": 150955.1292308447, - "2030": 145429.2149372379, - "2031": 140458.31080286342, - "2032": 137162.56080580523, - "2033": 131259.3355979255, - "2034": 126198.33477087547, - "2035": 122091.46641188113, - "2036": 117413.72798162435, - "2037": 114493.95146584061, - "2038": 110712.19878989735, - "2039": 106311.99439683558, - "2040": 102698.6457069147, - "2041": 99897.15305601344, - "2042": 96308.2207494877, - "2043": 92885.36424996785, - "2044": 89595.4064213023, - "2045": 87054.85207502128, - "2046": 84518.24930919813, - "2047": 81221.60460654797, - "2048": 78737.22489427081, - "2049": 77027.4269718789, - "2050": 72923.88809076365 - }, - "stock": { - "2016": 0.26, - "2017": 0.251, - "2018": 0.244, - "2019": 0.23500000000000001, - "2020": 0.228, - "2021": 0.22200000000000003, - "2022": 0.215, - "2023": 0.20900000000000002, - "2024": 0.203, - "2025": 0.198, - "2026": 0.192, - "2027": 0.187, - "2028": 0.182, - "2029": 0.177, - "2030": 0.17099999999999999, - "2031": 0.16599999999999998, - "2032": 0.16299999999999998, - "2033": 0.15700000000000003, - "2034": 0.15200000000000002, - "2035": 0.14800000000000002, - "2036": 0.14300000000000002, - "2037": 0.14, - "2038": 0.136, - "2039": 0.131, - "2040": 0.127, - "2041": 0.124, - "2042": 0.12, - "2043": 0.116, - "2044": 0.112, - "2045": 0.109, - "2046": 0.106, - "2047": 0.10200000000000001, - "2048": 0.099, - "2049": 0.097, - "2050": 0.092 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -923174,312 +942448,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3554311.4001621963, - "2017": 3515761.7693810165, - "2018": 3694280.932724669, - "2019": 4045553.999027816, - "2020": 3594109.9930731193, - "2021": 3426034.9443174126, - "2022": 3426248.628072702, - "2023": 3293493.886272259, - "2024": 3118764.438752059, - "2025": 3100763.360112065, - "2026": 3077717.5916212634, - "2027": 3038290.8193494948, - "2028": 2985842.170167389, - "2029": 2920651.240209873, - "2030": 2846783.1916808803, - "2031": 2773429.1927186074, - "2032": 2698364.629273838, - "2033": 2620438.888011412, - "2034": 2544419.8597436016, - "2035": 2469739.234453768, - "2036": 2398878.8403506363, - "2037": 2332841.994981334, - "2038": 2264696.772702244, - "2039": 2200419.8185096863, - "2040": 2138247.4390417803, - "2041": 2076086.4399418875, - "2042": 2017243.1802520351, - "2043": 1962387.4315315096, - "2044": 1909491.4645560188, - "2045": 1855861.5275223402, - "2046": 1804587.4136874287, - "2047": 1754423.9733559212, - "2048": 1703916.013070966, - "2049": 1655102.3103294747, - "2050": 1606677.785665237 - }, - "stock": { - "2016": 2.658, - "2017": 2.62, - "2018": 2.583, - "2019": 2.5180000000000002, - "2020": 2.45, - "2021": 2.41, - "2022": 2.37, - "2023": 2.326, - "2024": 2.2769999999999997, - "2025": 2.2319999999999998, - "2026": 2.185, - "2027": 2.138, - "2028": 2.093, - "2029": 2.048, - "2030": 2.003, - "2031": 1.9619999999999997, - "2032": 1.92, - "2033": 1.8770000000000002, - "2034": 1.836, - "2035": 1.794, - "2036": 1.7510000000000001, - "2037": 1.71, - "2038": 1.6680000000000001, - "2039": 1.6260000000000001, - "2040": 1.586, - "2041": 1.546, - "2042": 1.508, - "2043": 1.471, - "2044": 1.433, - "2045": 1.395, - "2046": 1.359, - "2047": 1.323, - "2048": 1.287, - "2049": 1.252, - "2050": 1.218 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 8528518.599837802, - "2017": 8832273.230618982, - "2018": 9740654.067275329, - "2019": 11165682.000972183, - "2020": 10352891.006926881, - "2021": 10348211.055682587, - "2022": 10845324.371927297, - "2023": 10863359.113727741, - "2024": 10672351.561247941, - "2025": 11011022.639887936, - "2026": 11330970.408378737, - "2027": 11590320.180650504, - "2028": 11794757.82983261, - "2029": 11949194.759790128, - "2030": 12068038.80831912, - "2031": 12169065.80728139, - "2032": 12252637.37072616, - "2033": 12306693.111988587, - "2034": 12336858.140256397, - "2035": 12358462.76554623, - "2036": 12387706.159649365, - "2037": 12410840.005018665, - "2038": 12414153.227297757, - "2039": 12423952.181490315, - "2040": 12415361.560958218, - "2041": 12409406.560058113, - "2042": 12395669.819747966, - "2043": 12390019.56846849, - "2044": 12394816.535443982, - "2045": 12387169.472477661, - "2046": 12373567.586312572, - "2047": 12356221.026644077, - "2048": 12333771.986929035, - "2049": 12303749.689670525, - "2050": 12260377.214334764 - }, - "stock": { - "2016": 6.435, - "2017": 6.633000000000001, - "2018": 6.855, - "2019": 6.987000000000001, - "2020": 7.088, - "2021": 7.303999999999999, - "2022": 7.522, - "2023": 7.694000000000002, - "2024": 7.814, - "2025": 7.948, - "2026": 8.066, - "2027": 8.177000000000001, - "2028": 8.288, - "2029": 8.398000000000001, - "2030": 8.509, - "2031": 8.625, - "2032": 8.732999999999999, - "2033": 8.828, - "2034": 8.913, - "2035": 8.986, - "2036": 9.049, - "2037": 9.102, - "2038": 9.146, - "2039": 9.181000000000001, - "2040": 9.206999999999999, - "2041": 9.237, - "2042": 9.26, - "2043": 9.279, - "2044": 9.291, - "2045": 9.298, - "2046": 9.303, - "2047": 9.299999999999999, - "2048": 9.296, - "2049": 9.285, - "2050": 9.27 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -931127,312 +950096,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2985800.9426969523, - "2017": 2946558.127707784, - "2018": 3087205.424031847, - "2019": 3402980.791077711, - "2020": 3047773.9769639103, - "2021": 2901668.509940683, - "2022": 2898607.7306863707, - "2023": 2785409.74700488, - "2024": 2642827.524937884, - "2025": 2629761.3878399543, - "2026": 2616317.9366288967, - "2027": 2586510.4126744405, - "2028": 2544257.1131141754, - "2029": 2494141.1298831217, - "2030": 2436677.029435343, - "2031": 2377117.4580002944, - "2032": 2318083.671995201, - "2033": 2254194.5332555524, - "2034": 2190125.6626806953, - "2035": 2131172.7174863275, - "2036": 2073400.6034287082, - "2037": 2019341.3881023764, - "2038": 1963640.4588931664, - "2039": 1912060.6100307105, - "2040": 1858855.8374401296, - "2041": 1809280.5408267353, - "2042": 1759303.8546301746, - "2043": 1712001.8468565291, - "2044": 1670553.0442463951, - "2045": 1624309.9953933754, - "2046": 1581228.532967856, - "2047": 1541227.2823558324, - "2048": 1500478.0882797244, - "2049": 1459506.8887621793, - "2050": 1419349.3955899205 - }, - "stock": { - "2016": 2.2289999999999996, - "2017": 2.191, - "2018": 2.154, - "2019": 2.114, - "2020": 2.074, - "2021": 2.038, - "2022": 2.002, - "2023": 1.9649999999999999, - "2024": 1.928, - "2025": 1.892, - "2026": 1.8570000000000002, - "2027": 1.8199999999999998, - "2028": 1.783, - "2029": 1.7489999999999999, - "2030": 1.7149999999999999, - "2031": 1.682, - "2032": 1.651, - "2033": 1.616, - "2034": 1.582, - "2035": 1.55, - "2036": 1.516, - "2037": 1.483, - "2038": 1.4489999999999998, - "2039": 1.416, - "2040": 1.3820000000000001, - "2041": 1.351, - "2042": 1.319, - "2043": 1.287, - "2044": 1.258, - "2045": 1.225, - "2046": 1.195, - "2047": 1.167, - "2048": 1.1380000000000001, - "2049": 1.109, - "2050": 1.081 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 7128996.057303048, - "2017": 7299699.872292216, - "2018": 7917921.575968153, - "2019": 9022509.20892229, - "2020": 8336387.0230360925, - "2021": 8212240.490059317, - "2022": 8483219.26931363, - "2023": 8404365.252995118, - "2024": 8222307.475062117, - "2025": 8445650.612160046, - "2026": 8657205.063371103, - "2027": 8825369.58732556, - "2028": 8952146.886885824, - "2029": 9040352.870116878, - "2030": 9104756.970564658, - "2031": 9149836.541999707, - "2032": 9183040.328004798, - "2033": 9199055.466744449, - "2034": 9200436.337319305, - "2035": 9193319.282513672, - "2036": 9195769.396571293, - "2037": 9195375.611897625, - "2038": 9182006.541106835, - "2039": 9174412.38996929, - "2040": 9158062.162559872, - "2041": 9133952.459173264, - "2042": 9108601.145369826, - "2043": 9091388.153143471, - "2044": 9079379.955753604, - "2045": 9063986.004606625, - "2046": 9044379.467032144, - "2047": 9021500.717644168, - "2048": 8997081.911720276, - "2049": 8970283.11123782, - "2050": 8934783.604410078 - }, - "stock": { - "2016": 5.374, - "2017": 5.476, - "2018": 5.568000000000001, - "2019": 5.644, - "2020": 5.707999999999999, - "2021": 5.8, - "2022": 5.888999999999999, - "2023": 5.960000000000001, - "2024": 6.03, - "2025": 6.1080000000000005, - "2026": 6.176, - "2027": 6.241, - "2028": 6.304, - "2029": 6.369, - "2030": 6.436999999999999, - "2031": 6.502000000000001, - "2032": 6.567, - "2033": 6.619999999999999, - "2034": 6.67, - "2035": 6.709, - "2036": 6.745, - "2037": 6.773, - "2038": 6.7940000000000005, - "2039": 6.810999999999999, - "2040": 6.824, - "2041": 6.834, - "2042": 6.840999999999999, - "2043": 6.845, - "2044": 6.846, - "2045": 6.843, - "2046": 6.841, - "2047": 6.835000000000001, - "2048": 6.826, - "2049": 6.817, - "2050": 6.804 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -935565,7 +954229,7 @@ "2050": 0.0 }, "energy": { - "2015": 25977615.04743462, + "2015": 25977615.047434617, "2016": 14990198.253317526, "2017": 12401907.576787964, "2018": 10243733.916443368, @@ -935649,7 +954313,7 @@ "2018": 3272532.957918674, "2019": 3319614.722901778, "2020": 3175323.6212327043, - "2021": 3116498.04906281, + "2021": 3116498.0490628094, "2022": 3102959.264734948, "2023": 3216814.9333183467, "2024": 3339866.865361195, @@ -935721,13 +954385,13 @@ "2050": 602367296.0 }, "energy": { - "2015": 520900.48985857086, + "2015": 520900.4898585708, "2016": 1168336.695781618, "2017": 1588516.7984404238, "2018": 2191911.1256379574, "2019": 3001175.640626138, "2020": 3870794.7251921645, - "2021": 4506983.264371033, + "2021": 4506983.264371032, "2022": 5189408.420649178, "2023": 6094163.720328209, "2024": 6987171.643581539, @@ -935800,15 +954464,15 @@ }, "energy": { "2015": 7046935.435850141, - "2016": 6963870.195985347, + "2016": 6963870.195985348, "2017": 6740066.8656699, - "2018": 5760342.266685007, + "2018": 5760342.266685008, "2019": 5111075.480960701, "2020": 4648466.786762576, "2021": 3062896.3858266347, "2022": 1580972.3106293667, "2023": 383331.3364884812, - "2024": 50780.75996981559, + "2024": 50780.75996981558, "2025": 1660.6025738605954, "2026": 0.0, "2027": 0.0, @@ -935878,9 +954542,9 @@ }, "energy": { "2015": 557882.3759064088, - "2016": 516936.83071945346, + "2016": 516936.8307194535, "2017": 477975.47511098767, - "2018": 461513.4309227824, + "2018": 461513.43092278246, "2019": 440937.94590056455, "2020": 399496.52104439697, "2021": 398485.9875830667, @@ -935956,15 +954620,15 @@ }, "energy": { "2015": 2214751.158864434, - "2016": 2074247.485829943, + "2016": 2074247.4858299433, "2017": 1803138.3236696955, - "2018": 1822658.4366628414, + "2018": 1822658.4366628416, "2019": 1539851.939245601, "2020": 1235009.1831857148, "2021": 705775.9385873721, "2022": 246809.44522506415, "2023": 42702.099434622825, - "2024": 2889.376327784365, + "2024": 2889.3763277843645, "2025": 0.0, "2026": 0.0, "2027": 0.0, @@ -936034,15 +954698,15 @@ }, "energy": { "2015": 373919.0293790168, - "2016": 462818.487465256, + "2016": 462818.48746525607, "2017": 607689.3355494179, - "2018": 886827.8657293686, + "2018": 886827.8657293688, "2019": 1151882.6338931336, "2020": 1347711.5090073126, "2021": 1942796.6880029265, "2022": 2660206.416527684, "2023": 3344910.2385809575, - "2024": 3687276.214585574, + "2024": 3687276.2145855734, "2025": 3905845.007105722, "2026": 4070121.6049277214, "2027": 4185211.757304841, @@ -936111,13 +954775,13 @@ "2050": 0.0 }, "energy": { - "2015": 8465720.499408396, - "2016": 8444894.030664446, + "2015": 8465720.499408394, + "2016": 8444894.030664448, "2017": 4874979.862705285, - "2018": 1060687.5261988053, - "2019": 265258.31355695956, + "2018": 1060687.5261988055, + "2019": 265258.31355695945, "2020": 139622.36271651866, - "2021": 55207.17054888685, + "2021": 55207.17054888684, "2022": 25702.29241945727, "2023": 0.0, "2024": 0.0, @@ -936190,12 +954854,12 @@ }, "energy": { "2015": 1056880.6875191208, - "2016": 1578238.7377709884, + "2016": 1578238.7377709886, "2017": 1892584.2281215177, - "2018": 2116573.8829146335, - "2019": 2000006.0616112517, + "2018": 2116573.882914634, + "2019": 2000006.061611251, "2020": 1844529.2514292828, - "2021": 1557716.5002379988, + "2021": 1557716.5002379983, "2022": 1275460.228745198, "2023": 1031164.2216186321, "2024": 806009.8862835176, @@ -936268,12 +954932,12 @@ }, "energy": { "2015": 0.0, - "2016": 670.9267093373369, + "2016": 670.926709337337, "2017": 1124.0738058699092, - "2018": 1392.4257154797176, - "2019": 1434.4695567094575, + "2018": 1392.4257154797178, + "2019": 1434.4695567094573, "2020": 1540.6061146923626, - "2021": 1526.876852991926, + "2021": 1526.8768529919257, "2022": 1493.1311532560276, "2023": 1492.9066568628723, "2024": 1592.5908840452244, @@ -936345,13 +955009,13 @@ "2050": 100118080.0 }, "energy": { - "2015": 150486.81307248375, - "2016": 238107.30485522706, + "2015": 150486.81307248372, + "2016": 238107.3048552271, "2017": 1040445.8353673277, - "2018": 2210910.1651710803, - "2019": 2637577.1552750804, + "2018": 2210910.1651710807, + "2019": 2637577.15527508, "2020": 2792295.7797395065, - "2021": 3018943.4523601225, + "2021": 3018943.452360122, "2022": 3240862.347682089, "2023": 3422655.8717245054, "2024": 3671479.5228324374, @@ -939186,237 +957850,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 5759782.0, - "2016": 5842000.0, - "2017": 5927091.0, - "2018": 6011276.0, - "2019": 6100068.0, - "2020": 6186568.0, - "2021": 6296362.0, - "2022": 6418394.0, - "2023": 6533036.0, - "2024": 6644357.0, - "2025": 6757474.0, - "2026": 6869823.0, - "2027": 6982134.0, - "2028": 7095003.0, - "2029": 7206780.0, - "2030": 7316391.0, - "2031": 7424107.0, - "2032": 7530494.0, - "2033": 7634292.0, - "2034": 7735004.0, - "2035": 7834202.0, - "2036": 7932406.0, - "2037": 8028914.0, - "2038": 8124961.0, - "2039": 8220212.0, - "2040": 8315999.0, - "2041": 8412098.0, - "2042": 8507184.0, - "2043": 8602054.0, - "2044": 8696822.0, - "2045": 8791328.0, - "2046": 8884542.0, - "2047": 8976920.0, - "2048": 9068164.0, - "2049": 9157871.0, - "2050": 9246252.0 - }, - "energy": { - "2015": 231322096, - "2016": 249890624, - "2017": 293790848, - "2018": 272041824, - "2019": 315669184, - "2020": 318074496, - "2021": 312706528, - "2022": 341820544, - "2023": 444802816, - "2024": 302006464, - "2025": 302649536, - "2026": 304743872, - "2027": 307692288, - "2028": 310633472, - "2029": 311906944, - "2030": 311814688, - "2031": 310873024, - "2032": 309930624, - "2033": 309530752, - "2034": 308901024, - "2035": 308134784, - "2036": 307512640, - "2037": 307030784, - "2038": 306360000, - "2039": 305853184, - "2040": 305368320, - "2041": 304979712, - "2042": 304466176, - "2043": 304033984, - "2044": 303705600, - "2045": 303138048, - "2046": 299972544, - "2047": 297462912, - "2048": 296064384, - "2049": 295386400, - "2050": 294663552 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 4718857.542168675, + "2016": 4786216.86746988, + "2017": 4855929.975903614, + "2018": 4924900.819277109, + "2019": 4997646.072289157, + "2020": 5068513.542168675, + "2021": 5158465.253012048, + "2022": 5258443.277108434, + "2023": 5352366.843373494, + "2024": 5443569.590361445, + "2025": 5536243.759036144, + "2026": 5628288.722891566, + "2027": 5720302.554216867, + "2028": 5812773.542168674, + "2029": 5904349.879518072, + "2030": 5994151.662650602, + "2031": 6082400.91566265, + "2032": 6169561.34939759, + "2033": 6254600.674698795, + "2034": 6337111.710843373, + "2035": 6418382.361445783, + "2036": 6498838.65060241, + "2037": 6577905.445783133, + "2038": 6656594.554216867, + "2039": 6734631.5180722885, + "2040": 6813107.614457831, + "2041": 6891839.325301205, + "2042": 6969741.108433735, + "2043": 7047465.927710843, + "2044": 7125107.180722891, + "2045": 7202533.78313253, + "2046": 7278901.879518072, + "2047": 7354585.0602409635, + "2048": 7429339.180722891, + "2049": 7502834.072289157, + "2050": 7575242.602409638 + }, + "energy": { + "2015": 181463767.6434964, + "2016": 196030102.24247804, + "2017": 230468230.6581632, + "2018": 213406912.66972154, + "2019": 247630989.20557988, + "2020": 249517868.95215675, + "2021": 245306893.36999825, + "2022": 268145779.60675895, + "2023": 348931624.9745415, + "2024": 236913082.48447636, + "2025": 237417549.0702626, + "2026": 239060479.45972013, + "2027": 241373404.533425, + "2028": 243680656.36626664, + "2029": 244679648.81491062, + "2030": 244607277.33965078, + "2031": 243868576.1941526, + "2032": 243129297.68343377, + "2033": 242815612.64880076, + "2034": 242321613.94549227, + "2035": 241720526.54518119, + "2036": 241232477.21392837, + "2037": 240854478.7142882, + "2038": 240328273.07280475, + "2039": 239930694.36133566, + "2040": 239550336.19514173, + "2041": 239245487.3586674, + "2042": 238842637.05170593, + "2043": 238503598.15303808, + "2044": 238245992.85330987, + "2045": 237800768.95972383, + "2046": 235317546.248779, + "2047": 233348831.25789165, + "2048": 232251736.9274178, + "2049": 231719883.1479068, + "2050": 231152835.19277516 + } + }, + "panel replacement": { + "stock": { + "2015": 693949.6385542168, + "2016": 703855.421686747, + "2017": 714107.3493975904, + "2018": 724250.1204819278, + "2019": 734947.951807229, + "2020": 745369.6385542168, + "2021": 758597.8313253012, + "2022": 773300.4819277108, + "2023": 787112.7710843374, + "2024": 800524.9397590362, + "2025": 814153.4939759036, + "2026": 827689.5180722892, + "2027": 841220.9638554216, + "2028": 854819.6385542168, + "2029": 868286.7469879518, + "2030": 881492.891566265, + "2031": 894470.7228915662, + "2032": 907288.4337349398, + "2033": 919794.2168674698, + "2034": 931928.1927710844, + "2035": 943879.7590361446, + "2036": 955711.5662650602, + "2037": 967339.0361445784, + "2038": 978910.9638554216, + "2039": 990386.9879518072, + "2040": 1001927.5903614458, + "2041": 1013505.7831325302, + "2042": 1024961.9277108434, + "2043": 1036392.048192771, + "2044": 1047809.8795180722, + "2045": 1059196.1445783132, + "2046": 1070426.7469879517, + "2047": 1081556.626506024, + "2048": 1092549.8795180724, + "2049": 1103357.9518072288, + "2050": 1114006.2650602409 + }, + "energy": { + "2015": 35382499.42489175, + "2016": 38222699.05407497, + "2017": 44937577.041487895, + "2018": 41610896.008942015, + "2019": 48284037.34218302, + "2020": 48651948.371558644, + "2021": 47830876.24763652, + "2022": 52284089.633599825, + "2023": 68036022.72958061, + "2024": 46194218.898974486, + "2025": 46292581.72320794, + "2026": 46612926.573945984, + "2027": 47063909.55061909, + "2028": 47513786.33709132, + "2029": 47708573.70538326, + "2030": 47694462.43835176, + "2031": 47550427.66383354, + "2032": 47406280.31243648, + "2033": 47345116.80469258, + "2034": 47248795.04821914, + "2035": 47131592.72804247, + "2036": 47036431.00288588, + "2037": 46962727.40976747, + "2038": 46860125.821312964, + "2039": 46782604.403607465, + "2040": 46708440.71367985, + "2041": 46649000.12164705, + "2042": 46570450.82809119, + "2043": 46504343.72697171, + "2044": 46454114.86041698, + "2045": 46367303.40288291, + "2046": 45883115.14159596, + "2047": 45499247.56330508, + "2048": 45285331.914902456, + "2049": 45181629.030893974, + "2050": 45071063.85192256 + } + }, + "panel management": { + "stock": { + "2015": 346974.8192771084, + "2016": 351927.7108433735, + "2017": 357053.6746987952, + "2018": 362125.0602409639, + "2019": 367473.9759036145, + "2020": 372684.8192771084, + "2021": 379298.9156626506, + "2022": 386650.2409638554, + "2023": 393556.3855421687, + "2024": 400262.4698795181, + "2025": 407076.7469879518, + "2026": 413844.7590361446, + "2027": 420610.4819277108, + "2028": 427409.8192771084, + "2029": 434143.3734939759, + "2030": 440746.4457831325, + "2031": 447235.3614457831, + "2032": 453644.2168674699, + "2033": 459897.1084337349, + "2034": 465964.0963855422, + "2035": 471939.8795180723, + "2036": 477855.7831325301, + "2037": 483669.5180722892, + "2038": 489455.4819277108, + "2039": 495193.4939759036, + "2040": 500963.7951807229, + "2041": 506752.8915662651, + "2042": 512480.9638554217, + "2043": 518196.0240963855, + "2044": 523904.9397590361, + "2045": 529598.0722891566, + "2046": 535213.3734939758, + "2047": 540778.313253012, + "2048": 546274.9397590362, + "2049": 551678.9759036144, + "2050": 557003.1325301204 + }, + "energy": { + "2015": 14475828.931611864, + "2016": 15637822.70344698, + "2017": 18385040.300348926, + "2018": 17024015.321336456, + "2019": 19754157.452237114, + "2020": 19904678.67628461, + "2021": 19568758.382365234, + "2022": 21390674.759641234, + "2023": 27835168.29587792, + "2024": 18899162.616549164, + "2025": 18939405.206529453, + "2026": 19070465.966333896, + "2027": 19254973.915955912, + "2028": 19439029.296642046, + "2029": 19518721.47970612, + "2030": 19512948.221997462, + "2031": 19454020.142013885, + "2032": 19395046.00412975, + "2033": 19370022.546506654, + "2034": 19330615.00628859, + "2035": 19282664.72677635, + "2036": 19243731.783185743, + "2037": 19213577.875944342, + "2038": 19171601.105882294, + "2039": 19139885.235056866, + "2040": 19109543.091178413, + "2041": 19085224.519685548, + "2042": 19053088.120202877, + "2043": 19026042.119990207, + "2044": 19005492.286273163, + "2045": 18969975.637393266, + "2046": 18771882.609625034, + "2047": 18614833.178803265, + "2048": 18527315.157679725, + "2049": 18484887.821199212, + "2050": 18439652.955302276 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 4696437.63076923, + "2016": 4763476.923076923, + "2017": 4832858.815384615, + "2018": 4901501.969230769, + "2019": 4973901.6, + "2020": 5044432.36923077, + "2021": 5133956.707692307, + "2022": 5233459.723076923, + "2023": 5326937.046153846, + "2024": 5417706.476923076, + "2025": 5509940.338461539, + "2026": 5601547.984615385, + "2027": 5693124.646153846, + "2028": 5785156.292307693, + "2029": 5876297.538461538, + "2030": 5965672.661538461, + "2031": 6053502.63076923, + "2032": 6140248.953846154, + "2033": 6224884.246153846, + "2034": 6307003.261538462, + "2035": 6387887.784615384, + "2036": 6467961.815384615, + "2037": 6546652.953846154, + "2038": 6624968.2, + "2039": 6702634.4, + "2040": 6780737.646153846, + "2041": 6859095.292307693, + "2042": 6936626.953846154, + "2043": 7013982.492307692, + "2044": 7091254.861538461, + "2045": 7168313.6, + "2046": 7244318.861538461, + "2047": 7319642.461538461, + "2048": 7394041.415384615, + "2049": 7467187.123076923, + "2050": 7539251.63076923 + }, + "energy": { + "2015": 182952683.72948995, + "2016": 197638535.57524782, + "2017": 232359229.94906053, + "2018": 215157923.2943902, + "2019": 249662809.48577505, + "2020": 251565171.1417353, + "2021": 247319644.36865076, + "2022": 270345924.4060896, + "2023": 351794620.2494833, + "2024": 238856961.99317506, + "2025": 239365567.74362308, + "2026": 241021978.43009415, + "2027": 243353881.128879, + "2028": 245680064.03767574, + "2029": 246687253.25168994, + "2030": 246614287.96613353, + "2031": 245869525.75383088, + "2032": 245124181.4390073, + "2033": 244807922.60851374, + "2034": 244309870.62985796, + "2035": 243703851.2879751, + "2036": 243211797.49616528, + "2037": 242830697.50660285, + "2038": 242300174.3308021, + "2039": 241899333.4731391, + "2040": 241515854.4558825, + "2041": 241208504.32483947, + "2042": 240802348.61807245, + "2043": 240460527.89426917, + "2044": 240200808.9347201, + "2045": 239751931.964679, + "2046": 237248334.33102953, + "2047": 235263465.96993095, + "2048": 234157369.94497174, + "2049": 233621152.28798813, + "2050": 233049451.686034 + } + }, + "panel replacement": { + "stock": { + "2015": 265836.09230769234, + "2016": 269630.76923076925, + "2017": 273558.0461538462, + "2018": 277443.5076923077, + "2019": 281541.60000000003, + "2020": 285533.9076923077, + "2021": 290601.3230769231, + "2022": 296233.56923076924, + "2023": 301524.73846153845, + "2024": 306662.6307692308, + "2025": 311883.4153846154, + "2026": 317068.75384615385, + "2027": 322252.3384615385, + "2028": 327461.6769230769, + "2029": 332620.6153846154, + "2030": 337679.58461538464, + "2031": 342651.09230769234, + "2032": 347561.26153846155, + "2033": 352351.93846153846, + "2034": 357000.1846153846, + "2035": 361578.55384615384, + "2036": 366111.0461538462, + "2037": 370565.26153846155, + "2038": 374998.2, + "2039": 379394.4, + "2040": 383815.3384615385, + "2041": 388250.676923077, + "2042": 392639.26153846155, + "2043": 397017.8769230769, + "2044": 401391.78461538465, + "2045": 405753.60000000003, + "2046": 410055.78461538465, + "2047": 414319.3846153846, + "2048": 418530.6461538462, + "2049": 422670.96923076926, + "2050": 426750.09230769234 + }, + "energy": { + "2015": 11728168.20535611, + "2016": 12669603.647432793, + "2017": 14895371.18208634, + "2018": 13792682.696269028, + "2019": 16004615.86341284, + "2020": 16126566.616108602, + "2021": 15854407.437570946, + "2022": 17330505.409558147, + "2023": 22551768.008638762, + "2024": 15311907.812286228, + "2025": 15344511.946152259, + "2026": 15450696.03021197, + "2027": 15600182.479562504, + "2028": 15749302.26220057, + "2029": 15813868.051976275, + "2030": 15809190.617763707, + "2031": 15761447.691446247, + "2032": 15713667.449489906, + "2033": 15693393.700644867, + "2034": 15661466.11553591, + "2035": 15622617.29062438, + "2036": 15591074.218837786, + "2037": 15566643.832305409, + "2038": 15532634.683514617, + "2039": 15506938.810098505, + "2040": 15482355.916172445, + "2041": 15462653.258844167, + "2042": 15436616.677420896, + "2043": 15414704.28530333, + "2044": 15398055.02068683, + "2045": 15369279.795853633, + "2046": 15208786.855452783, + "2047": 15081547.016550647, + "2048": 15010640.813003624, + "2049": 14976266.61991945, + "2050": 14939617.795282716 + } + }, + "panel management": { + "stock": { + "2015": 797508.276923077, + "2016": 808892.3076923077, + "2017": 820674.1384615385, + "2018": 832330.5230769231, + "2019": 844624.8, + "2020": 856601.7230769232, + "2021": 871803.9692307693, + "2022": 888700.7076923078, + "2023": 904574.2153846155, + "2024": 919987.8923076923, + "2025": 935650.2461538462, + "2026": 951206.2615384615, + "2027": 966757.0153846154, + "2028": 982385.0307692308, + "2029": 997861.8461538462, + "2030": 1013038.7538461538, + "2031": 1027953.276923077, + "2032": 1042683.7846153846, + "2033": 1057055.8153846154, + "2034": 1071000.553846154, + "2035": 1084735.6615384617, + "2036": 1098333.1384615386, + "2037": 1111695.7846153846, + "2038": 1124994.6, + "2039": 1138183.2, + "2040": 1151446.0153846154, + "2041": 1164752.0307692308, + "2042": 1177917.7846153846, + "2043": 1191053.630769231, + "2044": 1204175.353846154, + "2045": 1217260.8, + "2046": 1230167.353846154, + "2047": 1242958.153846154, + "2048": 1255591.9384615386, + "2049": 1268012.9076923078, + "2050": 1280250.276923077 + }, + "energy": { + "2015": 36641244.06515394, + "2016": 39582484.77731939, + "2017": 46536246.86885313, + "2018": 43091218.00934076, + "2019": 50001758.6508121, + "2020": 50382758.242156126, + "2021": 49532476.19377828, + "2022": 54144114.18435224, + "2023": 70456427.74187797, + "2024": 47837594.19453871, + "2025": 47939456.31022465, + "2026": 48271197.53969388, + "2027": 48738224.3915585, + "2028": 49204105.7001237, + "2029": 49405822.69633378, + "2030": 49391209.41610276, + "2031": 49242050.554722875, + "2032": 49092775.11150278, + "2033": 49029435.69084138, + "2034": 48929687.25460612, + "2035": 48808315.42140052, + "2036": 48709768.28499695, + "2037": 48633442.661091745, + "2038": 48527190.98568327, + "2039": 48446911.71676239, + "2040": 48370109.62794505, + "2041": 48308554.41631636, + "2042": 48227210.70450665, + "2043": 48158751.82042751, + "2044": 48106736.04459306, + "2045": 48016836.23946737, + "2046": 47515422.81351769, + "2047": 47117899.0135184, + "2048": 46896373.242024645, + "2049": 46788981.09209242, + "2050": 46674482.51868329 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 3743858.3000000003, + "2016": 3797300.0, + "2017": 3852609.15, + "2018": 3907329.4, + "2019": 3965044.2, + "2020": 4021269.2, + "2021": 4092635.3000000003, + "2022": 4171956.1, + "2023": 4246473.4, + "2024": 4318832.05, + "2025": 4392358.100000001, + "2026": 4465384.95, + "2027": 4538387.100000001, + "2028": 4611751.95, + "2029": 4684407.0, + "2030": 4755654.15, + "2031": 4825669.55, + "2032": 4894821.100000001, + "2033": 4962289.8, + "2034": 5027752.600000001, + "2035": 5092231.3, + "2036": 5156063.9, + "2037": 5218794.100000001, + "2038": 5281224.65, + "2039": 5343137.8, + "2040": 5405399.350000001, + "2041": 5467863.7, + "2042": 5529669.600000001, + "2043": 5591335.100000001, + "2044": 5652934.3, + "2045": 5714363.2, + "2046": 5774952.3, + "2047": 5834998.0, + "2048": 5894306.600000001, + "2049": 5952616.15, + "2050": 6010063.8 + }, + "energy": { + "2015": 146258527.22850227, + "2016": 157998891.01148134, + "2017": 185755781.5907598, + "2018": 172004478.65038982, + "2019": 199588844.9120014, + "2020": 201109656.7874266, + "2021": 197715639.92753384, + "2022": 216123622.45708454, + "2023": 281236448.65836984, + "2024": 190950287.0755922, + "2025": 191356883.61456653, + "2026": 192681074.01478505, + "2027": 194545275.4433289, + "2028": 196404904.27942604, + "2029": 197210085.20423806, + "2030": 197151754.30147818, + "2031": 196556366.34604436, + "2032": 195960513.03828192, + "2033": 195707685.0948592, + "2034": 195309525.59593028, + "2035": 194825053.35639304, + "2036": 194431689.00972012, + "2037": 194127024.86342853, + "2038": 193702906.7976453, + "2039": 193382461.13759977, + "2040": 193075895.11657372, + "2041": 192830189.08705023, + "2042": 192505494.55791706, + "2043": 192232231.57745394, + "2044": 192024603.50803939, + "2045": 191665756.1645258, + "2046": 189664296.03174224, + "2047": 188077525.52190942, + "2048": 187193275.16664797, + "2049": 186764604.741128, + "2050": 186307568.05627078 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 2015923.7, + "2016": 2044699.9999999998, + "2017": 2074481.8499999999, + "2018": 2103946.6, + "2019": 2135023.8, + "2020": 2165298.8, + "2021": 2203726.6999999997, + "2022": 2246437.9, + "2023": 2286562.5999999996, + "2024": 2325524.9499999997, + "2025": 2365115.9, + "2026": 2404438.05, + "2027": 2443746.9, + "2028": 2483251.05, + "2029": 2522373.0, + "2030": 2560736.8499999996, + "2031": 2598437.4499999997, + "2032": 2635672.9, + "2033": 2672002.1999999997, + "2034": 2707251.4, + "2035": 2741970.6999999997, + "2036": 2776342.0999999996, + "2037": 2810119.9, + "2038": 2843736.3499999996, + "2039": 2877074.1999999997, + "2040": 2910599.65, + "2041": 2944234.3, + "2042": 2977514.4, + "2043": 3010718.9, + "2044": 3043887.6999999997, + "2045": 3076964.8, + "2046": 3109589.6999999997, + "2047": 3141922.0, + "2048": 3173857.4, + "2049": 3205254.8499999996, + "2050": 3236188.1999999997 + }, + "energy": { + "2015": 85063568.77149771, + "2016": 91891732.98851864, + "2017": 108035066.40924017, + "2018": 100037345.34961016, + "2019": 116080339.0879986, + "2020": 116964839.21257342, + "2021": 114990888.07246616, + "2022": 125696921.54291546, + "2023": 163566367.3416302, + "2024": 111056176.92440781, + "2025": 111292652.38543348, + "2026": 112062797.98521493, + "2027": 113147012.55667111, + "2028": 114228567.72057395, + "2029": 114696858.79576193, + "2030": 114662933.69852184, + "2031": 114316657.65395562, + "2032": 113970110.96171807, + "2033": 113823066.9051408, + "2034": 113591498.40406974, + "2035": 113309730.64360696, + "2036": 113080950.99027988, + "2037": 112903759.13657145, + "2038": 112657093.20235468, + "2039": 112470722.86240025, + "2040": 112292424.88342626, + "2041": 112149522.91294977, + "2042": 111960681.44208293, + "2043": 111801752.42254607, + "2044": 111680996.49196061, + "2045": 111472291.83547418, + "2046": 110308247.96825774, + "2047": 109385386.47809058, + "2048": 108871108.83335203, + "2049": 108621795.25887199, + "2050": 108355983.94372924 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 888390.0, - "2016": 894489.0, - "2017": 901953.0, - "2018": 910563.0, - "2019": 919321.0, - "2020": 929193.0, - "2021": 936489.0, - "2022": 935960.0, - "2023": 935395.0, - "2024": 934842.0, - "2025": 934298.0, - "2026": 933751.0, - "2027": 933202.0, - "2028": 932655.0, - "2029": 932107.0, - "2030": 931554.0, - "2031": 930998.0, - "2032": 930440.0, - "2033": 929877.0, - "2034": 929308.0, - "2035": 928737.0, - "2036": 928166.0, - "2037": 927593.0, - "2038": 927019.0, - "2039": 926444.0, - "2040": 925870.0, - "2041": 925298.0, - "2042": 924723.0, - "2043": 924148.0, - "2044": 923573.0, - "2045": 922998.0, - "2046": 922423.0, - "2047": 921847.0, - "2048": 921269.0, - "2049": 920689.0, - "2050": 920108.0 - }, - "energy": { - "2015": 20762562, - "2016": 22688938, - "2017": 24987888, - "2018": 24790752, - "2019": 31104862, - "2020": 25494970, - "2021": 26808884, - "2022": 24223388, - "2023": 28200860, - "2024": 23799638, - "2025": 23551130, - "2026": 23528090, - "2027": 23620880, - "2028": 23697264, - "2029": 23524296, - "2030": 23155748, - "2031": 22671622, - "2032": 22190436, - "2033": 21754414, - "2034": 21271100, - "2035": 20773596, - "2036": 20296596, - "2037": 19845118, - "2038": 19374884, - "2039": 18931184, - "2040": 18491740, - "2041": 18065934, - "2042": 17638240, - "2043": 17230332, - "2044": 16844160, - "2045": 16440575, - "2046": 15758495, - "2047": 15167777, - "2048": 14714453, - "2049": 14351395, - "2050": 13992738 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 727837.5903614458, + "2016": 732834.361445783, + "2017": 738949.4457831325, + "2018": 746003.421686747, + "2019": 753178.6506024096, + "2020": 761266.5542168674, + "2021": 767244.0, + "2022": 766810.6024096386, + "2023": 766347.7108433734, + "2024": 765894.6506024096, + "2025": 765448.9638554216, + "2026": 765000.8192771084, + "2027": 764551.0361445782, + "2028": 764102.891566265, + "2029": 763653.9277108434, + "2030": 763200.8674698794, + "2031": 762745.3493975904, + "2032": 762288.1927710843, + "2033": 761826.9397590362, + "2034": 761360.7710843374, + "2035": 760892.9638554216, + "2036": 760425.156626506, + "2037": 759955.7108433734, + "2038": 759485.4457831325, + "2039": 759014.361445783, + "2040": 758544.0963855422, + "2041": 758075.469879518, + "2042": 757604.3855421686, + "2043": 757133.3012048192, + "2044": 756662.2168674698, + "2045": 756191.1325301204, + "2046": 755720.048192771, + "2047": 755248.1445783132, + "2048": 754774.6024096386, + "2049": 754299.421686747, + "2050": 753823.421686747 + }, + "energy": { + "2015": 16287474.441921396, + "2016": 17798646.322613712, + "2017": 19602088.950178422, + "2018": 19447442.930983745, + "2019": 24400632.486708146, + "2020": 19999876.328969073, + "2021": 21030594.05512843, + "2022": 19002366.516557325, + "2023": 22122548.579997182, + "2024": 18669950.059726793, + "2025": 18475004.575705457, + "2026": 18456930.534017257, + "2027": 18529720.912847474, + "2028": 18589641.381610997, + "2029": 18453954.279062178, + "2030": 18164841.782703526, + "2031": 17785062.55065742, + "2032": 17407589.64163924, + "2033": 17065546.247326173, + "2034": 16686403.9997354, + "2035": 16296130.213448636, + "2036": 15921941.06912259, + "2037": 15567773.005177023, + "2038": 15198891.541669656, + "2039": 14850825.035721086, + "2040": 14506097.2069177, + "2041": 14172067.892894855, + "2042": 13836557.511567004, + "2043": 13516568.527324343, + "2044": 13213630.644216003, + "2045": 12897032.896180725, + "2046": 12361965.953702925, + "2047": 11898569.17601321, + "2048": 11542952.992234467, + "2049": 11258147.201121833, + "2050": 10976793.834378548 + } + }, + "panel replacement": { + "stock": { + "2015": 107034.93975903615, + "2016": 107769.75903614458, + "2017": 108669.0361445783, + "2018": 109706.38554216867, + "2019": 110761.56626506025, + "2020": 111950.96385542168, + "2021": 112830.0, + "2022": 112766.26506024097, + "2023": 112698.19277108433, + "2024": 112631.56626506025, + "2025": 112566.02409638555, + "2026": 112500.1204819277, + "2027": 112433.97590361445, + "2028": 112368.07228915663, + "2029": 112302.04819277108, + "2030": 112235.42168674698, + "2031": 112168.43373493975, + "2032": 112101.2048192771, + "2033": 112033.3734939759, + "2034": 111964.81927710843, + "2035": 111896.02409638555, + "2036": 111827.22891566265, + "2037": 111758.19277108433, + "2038": 111689.0361445783, + "2039": 111619.75903614458, + "2040": 111550.60240963855, + "2041": 111481.68674698795, + "2042": 111412.40963855422, + "2043": 111343.13253012048, + "2044": 111273.85542168675, + "2045": 111204.578313253, + "2046": 111135.30120481928, + "2047": 111065.90361445783, + "2048": 110996.26506024097, + "2049": 110926.38554216867, + "2050": 110856.38554216867 + }, + "energy": { + "2015": 3175794.0582739627, + "2016": 3470448.1310613947, + "2017": 3822090.2718660277, + "2018": 3791936.7995984005, + "2019": 4757728.642690222, + "2020": 3899652.3763239305, + "2021": 4100625.66055942, + "2022": 3705154.098114906, + "2023": 4313539.130007938, + "2024": 3640338.2660324494, + "2025": 3602327.0499872644, + "2026": 3598802.9042145684, + "2027": 3612995.8506663237, + "2028": 3624679.372832191, + "2029": 3598222.582640714, + "2030": 3541850.3223874397, + "2031": 3467799.515254103, + "2032": 3394198.4038053034, + "2033": 3327505.4746341957, + "2034": 3253578.869166112, + "2035": 3177481.793710418, + "2036": 3104520.9632600774, + "2037": 3035463.91963312, + "2038": 2963538.001088077, + "2039": 2895670.662574836, + "2040": 2828454.3121001623, + "2041": 2763323.998953962, + "2042": 2697904.9016402764, + "2043": 2635512.2256919798, + "2044": 2576444.2386549385, + "2045": 2514712.79891217, + "2046": 2410383.400099658, + "2047": 2320028.5241206973, + "2048": 2250689.1205503196, + "2049": 2195156.5981569453, + "2050": 2140297.2426709333 + } + }, + "panel management": { + "stock": { + "2015": 53517.469879518074, + "2016": 53884.87951807229, + "2017": 54334.51807228915, + "2018": 54853.19277108434, + "2019": 55380.78313253012, + "2020": 55975.48192771084, + "2021": 56415.0, + "2022": 56383.132530120485, + "2023": 56349.096385542165, + "2024": 56315.78313253012, + "2025": 56283.01204819277, + "2026": 56250.06024096385, + "2027": 56216.98795180723, + "2028": 56184.03614457831, + "2029": 56151.02409638554, + "2030": 56117.71084337349, + "2031": 56084.21686746988, + "2032": 56050.60240963855, + "2033": 56016.68674698795, + "2034": 55982.409638554214, + "2035": 55948.01204819277, + "2036": 55913.614457831325, + "2037": 55879.096385542165, + "2038": 55844.51807228915, + "2039": 55809.87951807229, + "2040": 55775.301204819276, + "2041": 55740.843373493975, + "2042": 55706.20481927711, + "2043": 55671.56626506024, + "2044": 55636.927710843374, + "2045": 55602.2891566265, + "2046": 55567.65060240964, + "2047": 55532.951807228914, + "2048": 55498.132530120485, + "2049": 55463.19277108434, + "2050": 55428.19277108434 + }, + "energy": { + "2015": 1299293.4998046407, + "2016": 1419843.546324895, + "2017": 1563708.777955552, + "2018": 1551372.269417854, + "2019": 1946500.8706016326, + "2020": 1595441.2947069982, + "2021": 1677664.2843121497, + "2022": 1515867.385327771, + "2023": 1764772.2899948813, + "2024": 1489349.674240757, + "2025": 1473798.374307278, + "2026": 1472356.5617681753, + "2027": 1478163.2364862026, + "2028": 1482943.2455568113, + "2029": 1472119.1382971094, + "2030": 1449055.8949090343, + "2031": 1418759.9340884755, + "2032": 1388647.9545554586, + "2033": 1361362.2780396307, + "2034": 1331117.1310984883, + "2035": 1299983.9928409455, + "2036": 1270133.9676173332, + "2037": 1241881.0751898573, + "2038": 1212454.457242268, + "2039": 1184688.3017040775, + "2040": 1157188.4809821383, + "2041": 1130542.1081511835, + "2042": 1103777.5867927189, + "2043": 1078251.2469836765, + "2044": 1054085.1171290583, + "2045": 1028829.3049071054, + "2046": 986145.6461974168, + "2047": 949179.2998660924, + "2048": 920810.8872152143, + "2049": 898091.2007212222, + "2050": 875646.9229505197 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 724379.5384615385, + "2016": 729352.5692307692, + "2017": 735438.6, + "2018": 742459.0615384615, + "2019": 749600.2, + "2020": 757649.676923077, + "2021": 763598.723076923, + "2022": 763167.3846153846, + "2023": 762706.6923076923, + "2024": 762255.7846153846, + "2025": 761812.2153846154, + "2026": 761366.2, + "2027": 760918.5538461538, + "2028": 760472.5384615385, + "2029": 760025.7076923077, + "2030": 759574.8, + "2031": 759121.4461538461, + "2032": 758666.4615384615, + "2033": 758207.4, + "2034": 757743.4461538461, + "2035": 757277.8615384615, + "2036": 756812.276923077, + "2037": 756345.0615384615, + "2038": 755877.0307692308, + "2039": 755408.1846153846, + "2040": 754940.1538461539, + "2041": 754473.7538461538, + "2042": 754004.9076923077, + "2043": 753536.0615384615, + "2044": 753067.2153846154, + "2045": 752598.3692307692, + "2046": 752129.5230769231, + "2047": 751659.8615384615, + "2048": 751188.5692307692, + "2049": 750715.6461538462, + "2050": 750241.9076923077 + }, + "energy": { + "2015": 16421113.696807962, + "2016": 17944684.79168547, + "2017": 19762924.724371843, + "2018": 19607009.829585068, + "2019": 24600840.465907894, + "2020": 20163975.961478554, + "2021": 21203150.759936843, + "2022": 19158281.54877484, + "2023": 22304064.807019662, + "2024": 18823137.60415845, + "2025": 18626592.58613195, + "2026": 18608370.246346787, + "2027": 18681757.87259093, + "2028": 18742169.990739785, + "2029": 18605369.571123485, + "2030": 18313884.897376034, + "2031": 17930989.564440686, + "2032": 17550419.477988336, + "2033": 17205569.606555823, + "2034": 16823316.484553874, + "2035": 16429840.4892207, + "2036": 16052581.110856054, + "2037": 15695507.086484328, + "2038": 15323598.938631246, + "2039": 14972676.53573734, + "2040": 14625120.203942638, + "2041": 14288350.168588474, + "2042": 13950086.913724137, + "2043": 13627472.409510374, + "2044": 13322048.91126754, + "2045": 13002853.468463987, + "2046": 12463396.284407472, + "2047": 11996197.321160499, + "2048": 11637663.2950855, + "2049": 11350520.663239984, + "2050": 11066858.783017494 + } + }, + "panel replacement": { + "stock": { + "2015": 41002.61538461539, + "2016": 41284.1076923077, + "2017": 41628.600000000006, + "2018": 42025.984615384616, + "2019": 42430.200000000004, + "2020": 42885.83076923077, + "2021": 43222.56923076923, + "2022": 43198.15384615385, + "2023": 43172.07692307692, + "2024": 43146.553846153845, + "2025": 43121.446153846155, + "2026": 43096.200000000004, + "2027": 43070.86153846154, + "2028": 43045.61538461539, + "2029": 43020.32307692308, + "2030": 42994.8, + "2031": 42969.13846153847, + "2032": 42943.38461538462, + "2033": 42917.4, + "2034": 42891.13846153847, + "2035": 42864.78461538462, + "2036": 42838.43076923077, + "2037": 42811.984615384616, + "2038": 42785.49230769231, + "2039": 42758.95384615385, + "2040": 42732.46153846154, + "2041": 42706.06153846154, + "2042": 42679.52307692308, + "2043": 42652.984615384616, + "2044": 42626.446153846155, + "2045": 42599.907692307694, + "2046": 42573.36923076923, + "2047": 42546.78461538462, + "2048": 42520.1076923077, + "2049": 42493.338461538464, + "2050": 42466.52307692308 + }, + "energy": { + "2015": 1052674.2741866517, + "2016": 1150342.6860912417, + "2017": 1266900.8219629806, + "2018": 1256905.9092101103, + "2019": 1577035.0513354742, + "2020": 1292610.1817377096, + "2021": 1359226.4050291164, + "2022": 1228140.2160890189, + "2023": 1429800.4182691607, + "2024": 1206655.8384054461, + "2025": 1194056.3346192767, + "2026": 1192888.192880446, + "2027": 1197592.70121144, + "2028": 1201465.4155594802, + "2029": 1192695.8348180708, + "2030": 1174010.2314516394, + "2031": 1149464.7545656518, + "2032": 1125068.337432796, + "2033": 1102961.7620313878, + "2034": 1078457.4540295985, + "2035": 1053233.7045662636, + "2036": 1029049.5201295341, + "2037": 1006159.3163116602, + "2038": 982318.1721095196, + "2039": 959822.3175296938, + "2040": 937542.2446877353, + "2041": 915953.6265781629, + "2042": 894269.2857427695, + "2043": 873588.1069058356, + "2044": 854008.9562301527, + "2045": 833546.9560710384, + "2046": 798965.0933444042, + "2047": 769015.3384972428, + "2048": 746031.5413785928, + "2049": 727624.2842858671, + "2050": 709440.1605174728 + } + }, + "panel management": { + "stock": { + "2015": 123007.84615384616, + "2016": 123852.32307692309, + "2017": 124885.8, + "2018": 126077.95384615385, + "2019": 127290.6, + "2020": 128657.49230769232, + "2021": 129667.7076923077, + "2022": 129594.46153846155, + "2023": 129516.23076923078, + "2024": 129439.66153846154, + "2025": 129364.33846153847, + "2026": 129288.6, + "2027": 129212.58461538462, + "2028": 129136.84615384616, + "2029": 129060.96923076923, + "2030": 128984.40000000001, + "2031": 128907.4153846154, + "2032": 128830.15384615386, + "2033": 128752.20000000001, + "2034": 128673.4153846154, + "2035": 128594.35384615386, + "2036": 128515.29230769232, + "2037": 128435.95384615385, + "2038": 128356.47692307693, + "2039": 128276.86153846154, + "2040": 128197.38461538462, + "2041": 128118.18461538463, + "2042": 128038.56923076924, + "2043": 127958.95384615385, + "2044": 127879.33846153847, + "2045": 127799.72307692308, + "2046": 127720.1076923077, + "2047": 127640.35384615386, + "2048": 127560.32307692309, + "2049": 127480.0153846154, + "2050": 127399.56923076924 + }, + "energy": { + "2015": 3288774.029005386, + "2016": 3593910.5222232887, + "2017": 3958062.4536651755, + "2018": 3926836.261204823, + "2019": 4926986.482756633, + "2020": 4038383.8567837365, + "2021": 4246506.83503404, + "2022": 3836966.2351361415, + "2023": 4466994.774711176, + "2024": 3769844.557436105, + "2025": 3730481.0792487757, + "2026": 3726831.5607727664, + "2027": 3741529.4261976313, + "2028": 3753628.5937007335, + "2029": 3726230.5940584443, + "2030": 3667852.8711723248, + "2031": 3591167.6809936627, + "2032": 3514948.1845788667, + "2033": 3445882.6314127888, + "2034": 3369326.0614165277, + "2035": 3290521.806213037, + "2036": 3214965.3690144117, + "2037": 3143451.597204011, + "2038": 3068966.8892592345, + "2039": 2998685.146732966, + "2040": 2929077.5513696265, + "2041": 2861630.2048333627, + "2042": 2793883.800533092, + "2043": 2729271.4835837903, + "2044": 2668102.1325023067, + "2045": 2604174.575464975, + "2046": 2496133.622248123, + "2047": 2402564.3403422576, + "2048": 2330758.163535906, + "2049": 2273250.052474148, + "2050": 2216439.056465034 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 577453.5, + "2016": 581417.85, + "2017": 586269.4500000001, + "2018": 591865.9500000001, + "2019": 597558.65, + "2020": 603975.4500000001, + "2021": 608717.85, + "2022": 608374.0, + "2023": 608006.75, + "2024": 607647.3, + "2025": 607293.7000000001, + "2026": 606938.15, + "2027": 606581.3, + "2028": 606225.75, + "2029": 605869.55, + "2030": 605510.1, + "2031": 605148.7000000001, + "2032": 604786.0, + "2033": 604420.05, + "2034": 604050.2000000001, + "2035": 603679.05, + "2036": 603307.9, + "2037": 602935.4500000001, + "2038": 602562.35, + "2039": 602188.6, + "2040": 601815.5, + "2041": 601443.7000000001, + "2042": 601069.9500000001, + "2043": 600696.2000000001, + "2044": 600322.4500000001, + "2045": 599948.7000000001, + "2046": 599574.9500000001, + "2047": 599200.55, + "2048": 598824.85, + "2049": 598447.85, + "2050": 598070.2000000001 + }, + "energy": { + "2015": 13127590.455563169, + "2016": 14345584.419478891, + "2017": 15799146.560693301, + "2018": 15674502.951101772, + "2019": 19666739.081275687, + "2020": 16119760.405140238, + "2021": 16950511.68168457, + "2022": 15315774.474759106, + "2023": 17830619.3895856, + "2024": 15047849.136087276, + "2025": 14890724.439774215, + "2026": 14876156.888616694, + "2027": 14934825.424723737, + "2028": 14983120.903352903, + "2029": 14873758.047944315, + "2030": 14640735.39846508, + "2031": 14334635.994312067, + "2032": 14030395.470384885, + "2033": 13754710.88745068, + "2034": 13449124.88831242, + "2035": 13134566.946859699, + "2036": 12832973.114301674, + "2037": 12547516.132465966, + "2038": 12250200.25351609, + "2039": 11969661.084740417, + "2040": 11691812.866386896, + "2041": 11422587.576101357, + "2042": 11152168.555929298, + "2043": 10894259.673222631, + "2044": 10650093.85874339, + "2045": 10394918.288695319, + "2046": 9963658.07630291, + "2047": 9590163.515336428, + "2048": 9303539.359046, + "2049": 9073987.883866018, + "2050": 8847219.038575107 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 310936.5, + "2016": 313071.14999999997, + "2017": 315683.55, + "2018": 318697.05, + "2019": 321762.35, + "2020": 325217.55, + "2021": 327771.14999999997, + "2022": 327586.0, + "2023": 327388.25, + "2024": 327194.69999999995, + "2025": 327004.3, + "2026": 326812.85, + "2027": 326620.69999999995, + "2028": 326429.25, + "2029": 326237.44999999995, + "2030": 326043.89999999997, + "2031": 325849.3, + "2032": 325654.0, + "2033": 325456.94999999995, + "2034": 325257.8, + "2035": 325057.94999999995, + "2036": 324858.1, + "2037": 324657.55, + "2038": 324456.64999999997, + "2039": 324255.39999999997, + "2040": 324054.5, + "2041": 323854.3, + "2042": 323653.05, + "2043": 323451.8, + "2044": 323250.55, + "2045": 323049.3, + "2046": 322848.05, + "2047": 322646.44999999995, + "2048": 322444.14999999997, + "2049": 322241.14999999997, + "2050": 322037.8 + }, + "energy": { + "2015": 7634971.544436832, + "2016": 8343353.5805211095, + "2017": 9188741.439306699, + "2018": 9116249.048898228, + "2019": 11438122.918724313, + "2020": 9375209.594859762, + "2021": 9858372.318315431, + "2022": 8907613.525240894, + "2023": 10370240.610414403, + "2024": 8751788.863912724, + "2025": 8660405.560225785, + "2026": 8651933.111383306, + "2027": 8686054.575276263, + "2028": 8714143.096647097, + "2029": 8650537.952055685, + "2030": 8515012.60153492, + "2031": 8336986.0056879325, + "2032": 8160040.529615115, + "2033": 7999703.11254932, + "2034": 7821975.111687579, + "2035": 7639029.053140301, + "2036": 7463622.885698327, + "2037": 7297601.867534034, + "2038": 7124683.74648391, + "2039": 6961522.915259583, + "2040": 6799927.133613103, + "2041": 6643346.423898644, + "2042": 6486071.444070703, + "2043": 6336072.326777368, + "2044": 6194066.141256609, + "2045": 6045656.711304682, + "2046": 5794836.92369709, + "2047": 5577613.484663571, + "2048": 5410913.640954001, + "2049": 5277407.116133983, + "2050": 5145518.961424893 + } + } } }, "NGHP": { - "stock": { - "2015": 133656.0, - "2016": 133539.0, - "2017": 133422.0, - "2018": 133305.0, - "2019": 133188.0, - "2020": 133072.0, - "2021": 132955.0, - "2022": 132839.0, - "2023": 132723.0, - "2024": 132606.0, - "2025": 132490.0, - "2026": 132374.0, - "2027": 132258.0, - "2028": 132142.0, - "2029": 132027.0, - "2030": 131911.0, - "2031": 131796.0, - "2032": 131680.0, - "2033": 131565.0, - "2034": 131450.0, - "2035": 131334.0, - "2036": 131219.0, - "2037": 131104.0, - "2038": 130990.0, - "2039": 130875.0, - "2040": 130760.0, - "2041": 130646.0, - "2042": 130531.0, - "2043": 130417.0, - "2044": 130303.0, - "2045": 130189.0, - "2046": 130075.0, - "2047": 129961.0, - "2048": 129847.0, - "2049": 129733.0, - "2050": 129620.0 - }, - "energy": { - "2015": 3035060, - "2016": 3291790, - "2017": 3592183, - "2018": 3526914, - "2019": 4379859, - "2020": 3550132, - "2021": 3703667, - "2022": 3348380, - "2023": 3902414, - "2024": 3298165, - "2025": 3268187, - "2026": 3269013, - "2027": 3285588, - "2028": 3299611, - "2029": 3278370, - "2030": 3229529, - "2031": 3164433, - "2032": 3099672, - "2033": 3033541, - "2034": 2964768, - "2035": 2893393, - "2036": 2824490, - "2037": 2758343, - "2038": 2688906, - "2039": 2622689, - "2040": 2556536, - "2041": 2491822, - "2042": 2426644, - "2043": 2364234, - "2044": 2304965, - "2045": 2243431, - "2046": 2143121, - "2047": 2056530, - "2048": 1989802, - "2049": 1936207, - "2050": 1883709 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 109501.30120481928, + "2016": 109405.44578313253, + "2017": 109309.59036144578, + "2018": 109213.73493975903, + "2019": 109117.87951807228, + "2020": 109022.84337349398, + "2021": 108926.98795180723, + "2022": 108831.9518072289, + "2023": 108736.9156626506, + "2024": 108641.06024096385, + "2025": 108546.02409638553, + "2026": 108450.98795180723, + "2027": 108355.9518072289, + "2028": 108260.9156626506, + "2029": 108166.69879518072, + "2030": 108071.6626506024, + "2031": 107977.44578313253, + "2032": 107882.4096385542, + "2033": 107788.19277108433, + "2034": 107693.97590361445, + "2035": 107598.93975903615, + "2036": 107504.72289156626, + "2037": 107410.50602409638, + "2038": 107317.10843373493, + "2039": 107222.89156626505, + "2040": 107128.67469879518, + "2041": 107035.27710843373, + "2042": 106941.06024096385, + "2043": 106847.6626506024, + "2044": 106754.26506024096, + "2045": 106660.86746987951, + "2046": 106567.46987951807, + "2047": 106474.07228915663, + "2048": 106380.67469879518, + "2049": 106287.27710843373, + "2050": 106194.69879518072 + }, + "energy": { + "2015": 2380894.13915768, + "2016": 2582289.483021047, + "2017": 2817936.861703509, + "2018": 2766735.7060200353, + "2019": 3435840.024064439, + "2020": 2784949.382231696, + "2021": 2905392.003351402, + "2022": 2626682.278990462, + "2023": 3061301.7934297435, + "2024": 2587290.438566285, + "2025": 2563773.7883176347, + "2026": 2564421.7552635744, + "2027": 2577424.2396811936, + "2028": 2588424.772953487, + "2029": 2571761.9813085613, + "2030": 2533447.993891311, + "2031": 2482382.550413222, + "2032": 2431579.902246138, + "2033": 2379702.538926587, + "2034": 2325752.6227363665, + "2035": 2269761.5322200735, + "2036": 2215709.635759911, + "2037": 2163819.7210225207, + "2038": 2109348.9209919805, + "2039": 2057404.0938015445, + "2040": 2005509.4722824648, + "2041": 1954743.693905283, + "2042": 1903613.924410769, + "2043": 1854655.5502024072, + "2044": 1808161.1762085697, + "2045": 1759889.9921268946, + "2046": 1681200.4469123331, + "2047": 1613272.958031124, + "2048": 1560927.2699334542, + "2049": 1518883.9424907824, + "2050": 1477701.1716336987 + } + }, + "panel replacement": { + "stock": { + "2015": 16103.132530120482, + "2016": 16089.036144578313, + "2017": 16074.939759036144, + "2018": 16060.843373493975, + "2019": 16046.746987951807, + "2020": 16032.77108433735, + "2021": 16018.674698795181, + "2022": 16004.698795180722, + "2023": 15990.722891566265, + "2024": 15976.626506024097, + "2025": 15962.650602409638, + "2026": 15948.674698795181, + "2027": 15934.698795180722, + "2028": 15920.722891566265, + "2029": 15906.867469879518, + "2030": 15892.89156626506, + "2031": 15879.036144578313, + "2032": 15865.060240963856, + "2033": 15851.204819277109, + "2034": 15837.349397590362, + "2035": 15823.373493975903, + "2036": 15809.518072289156, + "2037": 15795.66265060241, + "2038": 15781.927710843373, + "2039": 15768.072289156626, + "2040": 15754.216867469879, + "2041": 15740.481927710844, + "2042": 15726.626506024097, + "2043": 15712.89156626506, + "2044": 15699.156626506025, + "2045": 15685.421686746988, + "2046": 15671.686746987953, + "2047": 15657.951807228916, + "2048": 15644.216867469879, + "2049": 15630.481927710844, + "2050": 15616.867469879518 + }, + "energy": { + "2015": 464235.8450033755, + "2016": 503504.6793881048, + "2017": 549452.1065190673, + "2018": 539468.7093646369, + "2019": 669933.2282922377, + "2020": 543020.0816107502, + "2021": 566504.4445105259, + "2022": 512160.55652685696, + "2023": 596904.3316583536, + "2024": 504479.78482651344, + "2025": 499894.4184213975, + "2026": 500020.7614946721, + "2027": 502556.03563453455, + "2028": 504700.9616836019, + "2029": 501451.9868416822, + "2030": 493981.37904288754, + "2031": 484024.4435732956, + "2032": 474118.7489385063, + "2033": 464003.50223303156, + "2034": 453484.14124233706, + "2035": 442566.78427505604, + "2036": 432027.53878130385, + "2037": 421909.8447523758, + "2038": 411288.91983837105, + "2039": 401160.518769335, + "2040": 391041.906994112, + "2041": 381143.40137196664, + "2042": 371173.92336967675, + "2043": 361627.83232480095, + "2044": 352562.18146534346, + "2045": 343150.08137953375, + "2046": 327806.89290474623, + "2047": 314562.1313334141, + "2048": 304355.56887158955, + "2049": 296157.8000917447, + "2050": 288127.82592616405 + } + }, + "panel management": { + "stock": { + "2015": 8051.566265060241, + "2016": 8044.518072289156, + "2017": 8037.469879518072, + "2018": 8030.421686746988, + "2019": 8023.373493975903, + "2020": 8016.385542168675, + "2021": 8009.3373493975905, + "2022": 8002.349397590361, + "2023": 7995.361445783133, + "2024": 7988.313253012048, + "2025": 7981.325301204819, + "2026": 7974.3373493975905, + "2027": 7967.349397590361, + "2028": 7960.361445783133, + "2029": 7953.433734939759, + "2030": 7946.44578313253, + "2031": 7939.518072289156, + "2032": 7932.530120481928, + "2033": 7925.6024096385545, + "2034": 7918.674698795181, + "2035": 7911.686746987952, + "2036": 7904.759036144578, + "2037": 7897.831325301205, + "2038": 7890.963855421686, + "2039": 7884.036144578313, + "2040": 7877.108433734939, + "2041": 7870.240963855422, + "2042": 7863.313253012048, + "2043": 7856.44578313253, + "2044": 7849.578313253012, + "2045": 7842.710843373494, + "2046": 7835.843373493976, + "2047": 7828.975903614458, + "2048": 7822.108433734939, + "2049": 7815.240963855422, + "2050": 7808.433734939759 + }, + "energy": { + "2015": 189930.01583894476, + "2016": 205995.8375908483, + "2017": 224794.0317774239, + "2018": 220709.58461532756, + "2019": 274085.7476433233, + "2020": 222162.5361575536, + "2021": 231770.5521380721, + "2022": 209537.16448268102, + "2023": 244207.87491190282, + "2024": 206394.7766072016, + "2025": 204518.79326096794, + "2026": 204570.4832417535, + "2027": 205607.7246842721, + "2028": 206485.26536291093, + "2029": 205156.0318497563, + "2030": 202099.6270658015, + "2031": 198026.00601348229, + "2032": 193973.34881535574, + "2033": 189834.95884038153, + "2034": 185531.23602129665, + "2035": 181064.6835048704, + "2036": 176752.82545878537, + "2037": 172613.43422510344, + "2038": 168268.15916964857, + "2039": 164124.38742912043, + "2040": 159984.6207234231, + "2041": 155934.90472275048, + "2042": 151856.15221955423, + "2043": 147950.6174727919, + "2044": 144241.6423260869, + "2045": 140390.9264935717, + "2046": 134113.66018292066, + "2047": 128694.91063546193, + "2048": 124519.16119495628, + "2049": 121165.25741747304, + "2050": 117880.0024401372 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 108981.04615384615, + "2016": 108885.64615384616, + "2017": 108790.24615384615, + "2018": 108694.84615384616, + "2019": 108599.44615384615, + "2020": 108504.86153846154, + "2021": 108409.46153846153, + "2022": 108314.87692307692, + "2023": 108220.2923076923, + "2024": 108124.89230769231, + "2025": 108030.30769230769, + "2026": 107935.72307692308, + "2027": 107841.13846153846, + "2028": 107746.55384615384, + "2029": 107652.78461538462, + "2030": 107558.2, + "2031": 107464.43076923076, + "2032": 107369.84615384616, + "2033": 107276.07692307692, + "2034": 107182.30769230769, + "2035": 107087.72307692308, + "2036": 106993.95384615385, + "2037": 106900.18461538461, + "2038": 106807.23076923077, + "2039": 106713.46153846153, + "2040": 106619.69230769231, + "2041": 106526.73846153847, + "2042": 106432.96923076923, + "2043": 106340.01538461538, + "2044": 106247.06153846154, + "2045": 106154.10769230769, + "2046": 106061.15384615384, + "2047": 105968.2, + "2048": 105875.24615384615, + "2049": 105782.2923076923, + "2050": 105690.15384615384 + }, + "energy": { + "2015": 2400429.4526192853, + "2016": 2603477.25179655, + "2017": 2841058.124847055, + "2018": 2789436.8620242416, + "2019": 3464031.202651562, + "2020": 2807799.9820386446, + "2021": 2929230.838762367, + "2022": 2648234.2920935214, + "2023": 3086419.87371381, + "2024": 2608519.240343876, + "2025": 2584809.6352188964, + "2026": 2585462.918754597, + "2027": 2598572.088977645, + "2028": 2609662.8819814343, + "2029": 2592863.3715918255, + "2030": 2554235.0166679104, + "2031": 2502750.5795735186, + "2032": 2451531.0940341623, + "2033": 2399228.075269734, + "2034": 2344835.498271261, + "2035": 2288384.9990453143, + "2036": 2233889.6050254838, + "2037": 2181573.931858427, + "2038": 2126656.1971508674, + "2039": 2074285.1609723105, + "2040": 2021964.742404268, + "2041": 1970782.4291726334, + "2042": 1919233.1382647702, + "2043": 1869873.0590116517, + "2044": 1822997.197174557, + "2045": 1774329.9464653535, + "2046": 1694994.750985778, + "2047": 1626509.9148600486, + "2048": 1573734.7286975412, + "2049": 1531346.434392608, + "2050": 1489825.757567897 + } + }, + "panel replacement": { + "stock": { + "2015": 6168.738461538462, + "2016": 6163.338461538462, + "2017": 6157.9384615384615, + "2018": 6152.538461538462, + "2019": 6147.138461538462, + "2020": 6141.784615384616, + "2021": 6136.384615384616, + "2022": 6131.03076923077, + "2023": 6125.676923076923, + "2024": 6120.276923076924, + "2025": 6114.923076923077, + "2026": 6109.569230769231, + "2027": 6104.215384615385, + "2028": 6098.861538461539, + "2029": 6093.553846153846, + "2030": 6088.200000000001, + "2031": 6082.892307692308, + "2032": 6077.538461538462, + "2033": 6072.2307692307695, + "2034": 6066.923076923077, + "2035": 6061.569230769231, + "2036": 6056.261538461539, + "2037": 6050.953846153847, + "2038": 6045.692307692308, + "2039": 6040.384615384616, + "2040": 6035.076923076924, + "2041": 6029.815384615385, + "2042": 6024.507692307692, + "2043": 6019.246153846154, + "2044": 6013.984615384616, + "2045": 6008.723076923077, + "2046": 6003.461538461539, + "2047": 5998.200000000001, + "2048": 5992.9384615384615, + "2049": 5987.676923076923, + "2050": 5982.461538461539 + }, + "energy": { + "2015": 153879.35181664667, + "2016": 166895.71590562275, + "2017": 182125.82013099486, + "2018": 178816.6429108672, + "2019": 222061.4630248846, + "2020": 179993.8093558399, + "2021": 187778.12540928493, + "2022": 169764.86265043306, + "2023": 197854.71682280002, + "2024": 167218.93220705702, + "2025": 165699.0297310732, + "2026": 165740.90842361984, + "2027": 166581.27080734895, + "2028": 167292.24526931177, + "2029": 166215.31390323088, + "2030": 163739.04607917575, + "2031": 160438.64006220855, + "2032": 157155.21874500302, + "2033": 153802.33761086178, + "2034": 150315.50550128694, + "2035": 146696.7504401306, + "2036": 143203.32725303632, + "2037": 139849.63490935424, + "2038": 136329.13760383392, + "2039": 132971.8962184106, + "2040": 129617.89967115069, + "2041": 126336.8612819714, + "2042": 123032.29781610734, + "2043": 119868.07360081113, + "2044": 116863.09995850395, + "2045": 113743.28946556953, + "2046": 108657.51265037384, + "2047": 104267.29731586472, + "2048": 100884.14792573036, + "2049": 98166.84946684877, + "2050": 95505.16956211202 + } + }, + "panel management": { + "stock": { + "2015": 18506.215384615385, + "2016": 18490.015384615384, + "2017": 18473.815384615387, + "2018": 18457.615384615387, + "2019": 18441.415384615386, + "2020": 18425.35384615385, + "2021": 18409.153846153848, + "2022": 18393.09230769231, + "2023": 18377.03076923077, + "2024": 18360.83076923077, + "2025": 18344.76923076923, + "2026": 18328.707692307693, + "2027": 18312.646153846155, + "2028": 18296.584615384618, + "2029": 18280.66153846154, + "2030": 18264.600000000002, + "2031": 18248.676923076924, + "2032": 18232.615384615387, + "2033": 18216.69230769231, + "2034": 18200.76923076923, + "2035": 18184.707692307693, + "2036": 18168.784615384615, + "2037": 18152.86153846154, + "2038": 18137.076923076926, + "2039": 18121.153846153848, + "2040": 18105.23076923077, + "2041": 18089.446153846155, + "2042": 18073.523076923077, + "2043": 18057.73846153846, + "2044": 18041.953846153847, + "2045": 18026.169230769232, + "2046": 18010.384615384617, + "2047": 17994.600000000002, + "2048": 17978.815384615387, + "2049": 17963.03076923077, + "2050": 17947.384615384617 + }, + "energy": { + "2015": 480751.195564068, + "2016": 521417.0322978272, + "2017": 568999.0550219503, + "2018": 558660.4950648914, + "2019": 693766.3343235531, + "2020": 562338.2086055155, + "2021": 586658.0358283477, + "2022": 530380.8452560457, + "2023": 618139.4094633901, + "2024": 522426.8274490667, + "2025": 517678.3350500302, + "2026": 517809.172821783, + "2027": 520434.64021500567, + "2028": 522655.8727492537, + "2029": 519291.31450494344, + "2030": 511554.93725291395, + "2031": 501243.780364273, + "2032": 490985.6872208344, + "2033": 480510.58711940405, + "2034": 469616.99622745207, + "2035": 458311.250514555, + "2036": 447397.0677214798, + "2037": 436919.4332322188, + "2038": 425920.6652452985, + "2039": 415431.94280927884, + "2040": 404953.35792458145, + "2041": 394702.70954539516, + "2042": 384378.5639191226, + "2043": 374492.8673875372, + "2044": 365104.702866939, + "2045": 355357.7640690769, + "2046": 339468.73636384815, + "2047": 325752.7878240868, + "2048": 315183.1233767285, + "2049": 306693.71614054334, + "2050": 298378.072869991 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 86876.40000000001, + "2016": 86800.35, + "2017": 86724.3, + "2018": 86648.25, + "2019": 86572.2, + "2020": 86496.8, + "2021": 86420.75, + "2022": 86345.35, + "2023": 86269.95, + "2024": 86193.90000000001, + "2025": 86118.5, + "2026": 86043.1, + "2027": 85967.7, + "2028": 85892.3, + "2029": 85817.55, + "2030": 85742.15000000001, + "2031": 85667.40000000001, + "2032": 85592.0, + "2033": 85517.25, + "2034": 85442.5, + "2035": 85367.1, + "2036": 85292.35, + "2037": 85217.6, + "2038": 85143.5, + "2039": 85068.75, + "2040": 84994.0, + "2041": 84919.90000000001, + "2042": 84845.15000000001, + "2043": 84771.05, + "2044": 84696.95, + "2045": 84622.85, + "2046": 84548.75, + "2047": 84474.65000000001, + "2048": 84400.55, + "2049": 84326.45, + "2050": 84253.0 + }, + "energy": { + "2015": 1918984.019797824, + "2016": 2081307.2580213503, + "2017": 2271237.396687185, + "2018": 2229969.623401588, + "2019": 2769263.0227961484, + "2020": 2244649.7190081542, + "2021": 2341725.6290328847, + "2022": 2117087.5410076366, + "2023": 2467387.8291155053, + "2024": 2085337.9932049087, + "2025": 2066383.737623306, + "2026": 2066905.994448658, + "2027": 2077385.9059259102, + "2028": 2086252.2587853677, + "2029": 2072822.1652898435, + "2030": 2041941.3594702072, + "2031": 2000782.9692727285, + "2032": 1959836.390257445, + "2033": 1918023.5983478122, + "2034": 1874540.3433236757, + "2035": 1829411.9160724618, + "2036": 1785846.4656641898, + "2037": 1744023.5573995865, + "2038": 1700120.4736441744, + "2039": 1658253.306326575, + "2040": 1616426.604428858, + "2041": 1575509.7422063001, + "2042": 1534299.505689598, + "2043": 1494839.398582792, + "2044": 1457365.2584111325, + "2045": 1418459.0217389613, + "2046": 1355035.7987957841, + "2047": 1300286.7179676248, + "2048": 1258096.4595631552, + "2049": 1224209.831772909, + "2050": 1191016.8065703278 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 46779.6, + "2016": 46738.649999999994, + "2017": 46697.7, + "2018": 46656.75, + "2019": 46615.799999999996, + "2020": 46575.2, + "2021": 46534.25, + "2022": 46493.649999999994, + "2023": 46453.049999999996, + "2024": 46412.1, + "2025": 46371.5, + "2026": 46330.899999999994, + "2027": 46290.299999999996, + "2028": 46249.7, + "2029": 46209.45, + "2030": 46168.85, + "2031": 46128.6, + "2032": 46088.0, + "2033": 46047.75, + "2034": 46007.5, + "2035": 45966.899999999994, + "2036": 45926.649999999994, + "2037": 45886.399999999994, + "2038": 45846.5, + "2039": 45806.25, + "2040": 45766.0, + "2041": 45726.1, + "2042": 45685.85, + "2043": 45645.95, + "2044": 45606.049999999996, + "2045": 45566.149999999994, + "2046": 45526.25, + "2047": 45486.35, + "2048": 45446.45, + "2049": 45406.549999999996, + "2050": 45367.0 + }, + "energy": { + "2015": 1116075.980202176, + "2016": 1210482.7419786497, + "2017": 1320945.6033128153, + "2018": 1296944.3765984122, + "2019": 1610595.9772038518, + "2020": 1305482.2809918458, + "2021": 1361941.370967115, + "2022": 1231292.4589923632, + "2023": 1435026.1708844947, + "2024": 1212827.0067950913, + "2025": 1201803.262376694, + "2026": 1202107.005551342, + "2027": 1208202.0940740898, + "2028": 1213358.7412146323, + "2029": 1205547.8347101565, + "2030": 1187587.6405297928, + "2031": 1163650.0307272715, + "2032": 1139835.609742555, + "2033": 1115517.4016521878, + "2034": 1090227.6566763243, + "2035": 1063981.0839275382, + "2036": 1038643.5343358101, + "2037": 1014319.4426004133, + "2038": 988785.5263558256, + "2039": 964435.6936734248, + "2040": 940109.395571142, + "2041": 916312.2577936997, + "2042": 892344.4943104021, + "2043": 869394.601417208, + "2044": 847599.7415888676, + "2045": 824971.9782610385, + "2046": 788085.2012042159, + "2047": 756243.2820323752, + "2048": 731705.5404368448, + "2049": 711997.1682270908, + "2050": 692692.1934296722 + } + } } } } @@ -945257,7 +965817,7 @@ "2017": 2175736.153018131, "2018": 1812023.5597605847, "2019": 1427741.6325981854, - "2020": 1137291.355632371, + "2020": 1137291.3556323708, "2021": 935366.7342233399, "2022": 741135.440983258, "2023": 450607.43524906615, @@ -945335,7 +965895,7 @@ "2017": 584915.0707537415, "2018": 565407.285404442, "2019": 573668.8611040186, - "2020": 548896.07473166, + "2020": 548896.0747316598, "2021": 539083.2946652803, "2022": 536371.888105286, "2023": 557563.4187574335, @@ -945413,7 +965973,7 @@ "2017": 278603.7762281276, "2018": 387521.1548349733, "2019": 533735.5062977959, - "2020": 693161.5696359692, + "2020": 693161.5696359691, "2021": 812288.9711113796, "2022": 943159.6709114562, "2023": 1119234.1459935, @@ -945486,12 +966046,12 @@ "2050": 0.0 }, "energy": { - "2015": 1214720.0076517481, + "2015": 1214720.007651748, "2016": 1211356.1152556294, "2017": 1181003.8030010494, - "2018": 1020329.8995310602, + "2018": 1020329.8995310605, "2019": 909261.3767041108, - "2020": 832864.0818131337, + "2020": 832864.0818131338, "2021": 551593.3709960459, "2022": 285217.7928005062, "2023": 68856.4490020383, @@ -945564,10 +966124,10 @@ "2050": 0.0 }, "energy": { - "2015": 96165.31606801781, + "2015": 96165.3160680178, "2016": 89096.86456762174, "2017": 82400.77077794369, - "2018": 79518.55582878173, + "2018": 79518.55582878174, "2019": 76095.99622781921, "2020": 69007.42768681858, "2021": 69022.33360701869, @@ -945642,12 +966202,12 @@ "2050": 0.0 }, "energy": { - "2015": 381769.13650879654, + "2015": 381769.1365087965, "2016": 361701.5022298968, "2017": 317780.122643989, - "2018": 321350.9226203615, + "2018": 321350.92262036155, "2019": 274850.6422722383, - "2020": 221949.24332660527, + "2020": 221949.2433266053, "2021": 127315.71094946754, "2022": 44629.016870824315, "2023": 7782.000328009965, @@ -945720,12 +966280,12 @@ "2050": 27462232.0 }, "energy": { - "2015": 64454.53977143754, + "2015": 64454.539771437536, "2016": 80380.51794685224, "2017": 105960.30357701817, "2018": 155252.6220197964, "2019": 203491.9847958318, - "2020": 238762.24717344242, + "2020": 238762.24717344248, "2021": 347154.5844474679, "2022": 480383.8209462122, "2023": 608000.5220060003, @@ -945800,12 +966360,12 @@ "energy": { "2015": 1324446.5515122933, "2016": 1336041.4681524283, - "2017": 777716.799307039, - "2018": 172106.28025493518, + "2017": 777716.7993070389, + "2018": 172106.28025493515, "2019": 44925.89524091378, "2020": 23817.07134855137, "2021": 9465.845052680843, - "2022": 4510.372872347904, + "2022": 4510.3728723479035, "2023": 0.0, "2024": 0.0, "2025": 0.0, @@ -945878,12 +966438,12 @@ "energy": { "2015": 165347.05327425417, "2016": 247514.6485680344, - "2017": 297307.6968128907, - "2018": 332839.9854550998, + "2017": 297307.69681289064, + "2018": 332839.9854550997, "2019": 314900.59635457833, "2020": 291023.80097542447, "2021": 246232.58726677488, - "2022": 202124.50052002294, + "2022": 202124.50052002288, "2023": 164139.46702687314, "2024": 129278.02106360196, "2025": 91489.68315203817, @@ -945956,12 +966516,12 @@ "energy": { "2015": 0.0, "2016": 106.15165756178386, - "2017": 178.03970280379153, + "2017": 178.0397028037915, "2018": 220.6901103248271, "2019": 227.56575017659503, "2020": 246.70765300334133, "2021": 245.27980637954252, - "2022": 240.32664928010902, + "2022": 240.32664928010897, "2023": 240.97428285026203, "2024": 258.15120725690406, "2025": 291.4177450498447, @@ -946034,12 +966594,12 @@ "energy": { "2015": 23543.39521345245, "2016": 37347.731621975676, - "2017": 165257.46417726658, - "2018": 354390.0441796403, + "2017": 165257.46417726655, + "2018": 354390.04417964024, "2019": 426483.94265433133, "2020": 454772.4200230209, "2021": 494684.2878741648, - "2022": 535043.7999583492, + "2022": 535043.7999583491, "2023": 568306.5586902766, "2024": 611604.8277291411, "2025": 663756.8991029119, @@ -948832,237 +969392,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 1011989.0, - "2016": 1018447.0, - "2017": 1024026.0, - "2018": 1030061.0, - "2019": 1036712.0, - "2020": 1043123.0, - "2021": 1051449.0, - "2022": 1099194.0, - "2023": 1139204.0, - "2024": 1175359.0, - "2025": 1211143.0, - "2026": 1246970.0, - "2027": 1283007.0, - "2028": 1319078.0, - "2029": 1354581.0, - "2030": 1389058.0, - "2031": 1422936.0, - "2032": 1456674.0, - "2033": 1489646.0, - "2034": 1521581.0, - "2035": 1553070.0, - "2036": 1584751.0, - "2037": 1616611.0, - "2038": 1648780.0, - "2039": 1681072.0, - "2040": 1713689.0, - "2041": 1746045.0, - "2042": 1778006.0, - "2043": 1809681.0, - "2044": 1841011.0, - "2045": 1872086.0, - "2046": 1902896.0, - "2047": 1933984.0, - "2048": 1964982.0, - "2049": 1996053.0, - "2050": 2027241.0 - }, - "energy": { - "2015": 5386817, - "2016": 5959467, - "2017": 6624402, - "2018": 6619084, - "2019": 8362094, - "2020": 6888945, - "2021": 7317037, - "2022": 7055296, - "2023": 8599547, - "2024": 7578191, - "2025": 7807433, - "2026": 8098953, - "2027": 8427915, - "2028": 8750670, - "2029": 8982403, - "2030": 9132733, - "2031": 9229318, - "2032": 9318568, - "2033": 9459056, - "2034": 9561055, - "2035": 9646779, - "2036": 9736050, - "2037": 9830400, - "2038": 9909757, - "2039": 9993854, - "2040": 10073499, - "2041": 10150066, - "2042": 10212172, - "2043": 10271588, - "2044": 10330139, - "2045": 10368653, - "2046": 10251043, - "2047": 10169631, - "2048": 10152629, - "2049": 10178994, - "2050": 10203407 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 829099.421686747, + "2016": 834390.313253012, + "2017": 838961.0602409638, + "2018": 843905.3975903614, + "2019": 849354.4096385542, + "2020": 854606.7951807228, + "2021": 861428.0963855422, + "2022": 900544.4819277108, + "2023": 933323.7590361446, + "2024": 962944.7228915662, + "2025": 992261.734939759, + "2026": 1021613.9759036144, + "2027": 1051138.2650602409, + "2028": 1080690.409638554, + "2029": 1109777.2048192772, + "2030": 1138023.4216867469, + "2031": 1165778.891566265, + "2032": 1193419.6626506024, + "2033": 1220432.8674698796, + "2034": 1246596.4819277108, + "2035": 1272394.6987951808, + "2036": 1298350.21686747, + "2037": 1324452.3855421687, + "2038": 1350807.7108433736, + "2039": 1377263.8072289156, + "2040": 1403986.1686746988, + "2041": 1430494.6987951808, + "2042": 1456679.6144578313, + "2043": 1482630.2168674697, + "2044": 1508298.1686746988, + "2045": 1533757.2048192772, + "2046": 1558999.1325301204, + "2047": 1584468.8192771084, + "2048": 1609864.7710843373, + "2049": 1635320.530120482, + "2050": 1660872.1445783132 + }, + "energy": { + "2015": 4225761.9368364895, + "2016": 4674985.025931481, + "2017": 5196602.339731146, + "2018": 5192430.562226899, + "2019": 6559758.487702252, + "2020": 5404126.697818034, + "2021": 5739949.29566463, + "2022": 5534623.004626802, + "2023": 6746031.7264604345, + "2024": 5944815.106560488, + "2025": 6124647.114576404, + "2026": 6353333.94760351, + "2027": 6611392.667301172, + "2028": 6864582.221340907, + "2029": 7046368.328221637, + "2030": 7164296.743455462, + "2031": 7240064.1617043745, + "2032": 7310077.539337708, + "2033": 7420285.2636733, + "2034": 7500299.7679334935, + "2035": 7567547.126860551, + "2036": 7637576.978229797, + "2037": 7711591.120299321, + "2038": 7773843.799390059, + "2039": 7839814.836015609, + "2040": 7902293.44062745, + "2041": 7962357.4662325075, + "2042": 8011077.363501928, + "2043": 8057687.053647161, + "2044": 8103618.182765473, + "2045": 8133831.014431245, + "2046": 8041570.2486782335, + "2047": 7977705.496858795, + "2048": 7964368.046477597, + "2049": 7985050.429685472, + "2050": 8004201.539916985 + } + }, + "panel replacement": { + "stock": { + "2015": 121926.38554216867, + "2016": 122704.4578313253, + "2017": 123376.6265060241, + "2018": 124103.73493975903, + "2019": 124905.06024096385, + "2020": 125677.46987951807, + "2021": 126680.60240963855, + "2022": 132433.01204819276, + "2023": 137253.4939759036, + "2024": 141609.51807228915, + "2025": 145920.84337349396, + "2026": 150237.34939759035, + "2027": 154579.156626506, + "2028": 158925.06024096385, + "2029": 163202.53012048194, + "2030": 167356.38554216866, + "2031": 171438.0722891566, + "2032": 175502.89156626505, + "2033": 179475.421686747, + "2034": 183323.01204819276, + "2035": 187116.8674698795, + "2036": 190933.85542168675, + "2037": 194772.4096385542, + "2038": 198648.19277108434, + "2039": 202538.7951807229, + "2040": 206468.55421686746, + "2041": 210366.8674698795, + "2042": 214217.5903614458, + "2043": 218033.85542168675, + "2044": 221808.55421686746, + "2045": 225552.53012048194, + "2046": 229264.578313253, + "2047": 233010.1204819277, + "2048": 236744.81927710844, + "2049": 240488.31325301205, + "2050": 244245.90361445784 + }, + "energy": { + "2015": 823955.2239077805, + "2016": 911546.4598771462, + "2017": 1013253.3986517731, + "2018": 1012439.9695189955, + "2019": 1279046.7977857625, + "2020": 1053717.2916702728, + "2021": 1119197.266154858, + "2022": 1079161.9606561107, + "2023": 1315367.0662824598, + "2024": 1159142.785474414, + "2025": 1194207.118166441, + "2026": 1238797.3514848547, + "2027": 1289114.6275993302, + "2028": 1338482.4951716566, + "2029": 1373927.8455338131, + "2030": 1396921.9789543576, + "2031": 1411695.3999376828, + "2032": 1425346.8760754038, + "2033": 1446835.599656761, + "2034": 1462437.1337135832, + "2035": 1475549.280945292, + "2036": 1489203.9691950453, + "2037": 1503635.529683493, + "2038": 1515773.7951385195, + "2039": 1528637.0801665746, + "2040": 1540819.39744376, + "2041": 1552530.910871624, + "2042": 1562030.502770888, + "2043": 1571118.6384145722, + "2044": 1580074.4656340647, + "2045": 1585965.4791014954, + "2046": 1567976.1221428695, + "2047": 1555523.5285818146, + "2048": 1552922.9414972933, + "2049": 1556955.6716751198, + "2050": 1560689.8283916484 + } + }, + "panel management": { + "stock": { + "2015": 60963.19277108434, + "2016": 61352.22891566265, + "2017": 61688.31325301205, + "2018": 62051.867469879515, + "2019": 62452.530120481926, + "2020": 62838.73493975904, + "2021": 63340.301204819276, + "2022": 66216.50602409638, + "2023": 68626.7469879518, + "2024": 70804.75903614458, + "2025": 72960.42168674698, + "2026": 75118.67469879518, + "2027": 77289.578313253, + "2028": 79462.53012048193, + "2029": 81601.26506024097, + "2030": 83678.19277108433, + "2031": 85719.0361445783, + "2032": 87751.44578313253, + "2033": 89737.7108433735, + "2034": 91661.50602409638, + "2035": 93558.43373493975, + "2036": 95466.92771084337, + "2037": 97386.2048192771, + "2038": 99324.09638554217, + "2039": 101269.39759036145, + "2040": 103234.27710843373, + "2041": 105183.43373493975, + "2042": 107108.7951807229, + "2043": 109016.92771084337, + "2044": 110904.27710843373, + "2045": 112776.26506024097, + "2046": 114632.2891566265, + "2047": 116505.06024096385, + "2048": 118372.40963855422, + "2049": 120244.15662650602, + "2050": 122122.95180722892 + }, + "energy": { + "2015": 337099.83925573033, + "2016": 372935.514191373, + "2017": 414546.26161708083, + "2018": 414213.46825410565, + "2019": 523288.71451198496, + "2020": 431101.01051169314, + "2021": 457890.43818051205, + "2022": 441511.0347170875, + "2023": 538148.2072571053, + "2024": 474233.1079650975, + "2025": 488578.76725715474, + "2026": 506821.70091163577, + "2027": 527407.7050994973, + "2028": 547605.2834874365, + "2029": 562106.8262445504, + "2030": 571514.2775901806, + "2031": 577558.4383579429, + "2032": 583143.5845868891, + "2033": 591935.1366699392, + "2034": 598318.0983529228, + "2035": 603682.5921941575, + "2036": 609269.0525751577, + "2037": 615173.3500171867, + "2038": 620139.4054714219, + "2039": 625402.0838178163, + "2040": 630386.1619287903, + "2041": 635177.6228958685, + "2042": 639064.1337271844, + "2043": 642782.3079382664, + "2044": 646446.3516004629, + "2045": 648856.5064672601, + "2046": 641496.6291788972, + "2047": 636401.9745593905, + "2048": 635338.0120251098, + "2049": 636987.8986394088, + "2050": 638515.6316913669 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 825160.2615384615, + "2016": 830426.0153846154, + "2017": 834975.0461538462, + "2018": 839895.8923076923, + "2019": 845319.0153846154, + "2020": 850546.4461538461, + "2021": 857335.3384615384, + "2022": 896265.8769230769, + "2023": 928889.4153846154, + "2024": 958369.6461538462, + "2025": 987547.3692307692, + "2026": 1016760.1538461539, + "2027": 1046144.1692307693, + "2028": 1075555.9076923076, + "2029": 1104504.5076923077, + "2030": 1132616.523076923, + "2031": 1160240.123076923, + "2032": 1187749.5692307693, + "2033": 1214634.4307692307, + "2034": 1240673.7384615385, + "2035": 1266349.3846153845, + "2036": 1292181.5846153847, + "2037": 1318159.7384615385, + "2038": 1344389.8461538462, + "2039": 1370720.2461538462, + "2040": 1397315.646153846, + "2041": 1423698.2307692308, + "2042": 1449758.7384615385, + "2043": 1475586.0461538462, + "2044": 1501132.0461538462, + "2045": 1526470.123076923, + "2046": 1551592.123076923, + "2047": 1576940.8, + "2048": 1602216.0923076924, + "2049": 1627550.9076923076, + "2050": 1652981.123076923 + }, + "energy": { + "2015": 4260434.450281135, + "2016": 4713343.42935978, + "2017": 5239240.630099602, + "2018": 5235034.623025927, + "2019": 6613581.518378882, + "2020": 5448467.732260437, + "2021": 5787045.76539016, + "2022": 5580034.765489656, + "2023": 6801383.135089196, + "2024": 5993592.506894227, + "2025": 6174900.042355586, + "2026": 6405463.258248377, + "2027": 6665639.358092382, + "2028": 6920906.34061666, + "2029": 7104184.008387256, + "2030": 7223080.030084441, + "2031": 7299469.1224520495, + "2032": 7370056.962114616, + "2033": 7481168.944394894, + "2034": 7561839.9702519495, + "2035": 7629639.095935242, + "2036": 7700243.54450126, + "2037": 7774864.975001688, + "2038": 7837628.439338969, + "2039": 7904140.770454968, + "2040": 7967132.014039564, + "2041": 8027688.866918486, + "2042": 8076808.512521661, + "2043": 8123800.636682905, + "2044": 8170108.632202042, + "2045": 8200569.361129371, + "2046": 8107551.59280764, + "2047": 8043162.828632751, + "2048": 8029715.944039552, + "2049": 8050568.026870964, + "2050": 8069876.27258169 + } + }, + "panel replacement": { + "stock": { + "2015": 46707.18461538462, + "2016": 47005.24615384616, + "2017": 47262.738461538465, + "2018": 47541.276923076926, + "2019": 47848.24615384616, + "2020": 48144.13846153847, + "2021": 48528.415384615386, + "2022": 50732.03076923077, + "2023": 52578.64615384616, + "2024": 54247.338461538464, + "2025": 55898.907692307694, + "2026": 57552.46153846154, + "2027": 59215.7076923077, + "2028": 60880.523076923084, + "2029": 62519.12307692308, + "2030": 64110.36923076923, + "2031": 65673.96923076923, + "2032": 67231.10769230769, + "2033": 68752.89230769231, + "2034": 70226.81538461539, + "2035": 71680.15384615384, + "2036": 73142.35384615386, + "2037": 74612.81538461539, + "2038": 76097.53846153847, + "2039": 77587.93846153846, + "2040": 79093.33846153847, + "2041": 80586.69230769231, + "2042": 82061.81538461539, + "2043": 83523.73846153847, + "2044": 84969.73846153847, + "2045": 86403.96923076923, + "2046": 87825.96923076923, + "2047": 89260.8, + "2048": 90691.47692307693, + "2049": 92125.52307692308, + "2050": 93564.96923076923 + }, + "energy": { + "2015": 273114.8340773801, + "2016": 302148.5305505314, + "2017": 335861.13155354356, + "2018": 335591.50578240195, + "2019": 423963.1521452196, + "2020": 349273.6194014382, + "2021": 370978.1390741603, + "2022": 357707.7142971078, + "2023": 436002.16083925474, + "2024": 384218.80260118266, + "2025": 395841.5086989704, + "2026": 410621.74653334235, + "2027": 427300.31609450676, + "2028": 443664.18705441593, + "2029": 455413.1883375955, + "2030": 463035.00897988805, + "2031": 467931.9260738535, + "2032": 472456.9542939334, + "2033": 479579.7796674078, + "2034": 484751.1897897599, + "2035": 489097.447707274, + "2036": 493623.5406398763, + "2037": 498407.1419011036, + "2038": 502430.5891219538, + "2039": 506694.3571692822, + "2040": 510732.4061618678, + "2041": 514614.3987190315, + "2042": 517763.20995305147, + "2043": 520775.6365830152, + "2044": 523744.2071971765, + "2045": 525696.8899632064, + "2046": 519733.99283196154, + "2047": 515606.35588570783, + "2048": 514744.3443473571, + "2049": 516081.0655688967, + "2050": 517318.819226452 + } + }, + "panel management": { + "stock": { + "2015": 140121.55384615387, + "2016": 141015.73846153848, + "2017": 141788.21538461538, + "2018": 142623.8307692308, + "2019": 143544.73846153848, + "2020": 144432.4153846154, + "2021": 145585.24615384615, + "2022": 152196.0923076923, + "2023": 157735.93846153846, + "2024": 162742.0153846154, + "2025": 167696.72307692308, + "2026": 172657.38461538462, + "2027": 177647.12307692308, + "2028": 182641.56923076924, + "2029": 187557.36923076925, + "2030": 192331.1076923077, + "2031": 197021.9076923077, + "2032": 201693.3230769231, + "2033": 206258.67692307694, + "2034": 210680.44615384616, + "2035": 215040.46153846156, + "2036": 219427.06153846154, + "2037": 223838.44615384616, + "2038": 228292.6153846154, + "2039": 232763.8153846154, + "2040": 237280.0153846154, + "2041": 241760.07692307694, + "2042": 246185.44615384616, + "2043": 250571.2153846154, + "2044": 254909.2153846154, + "2045": 259211.9076923077, + "2046": 263477.9076923077, + "2047": 267782.4, + "2048": 272074.43076923076, + "2049": 276376.56923076924, + "2050": 280694.9076923077 + }, + "energy": { + "2015": 853267.7156414852, + "2016": 943975.0400896884, + "2017": 1049300.2383468542, + "2018": 1048457.8711916711, + "2019": 1324549.3294758983, + "2020": 1091203.6483381246, + "2021": 1159013.0955356802, + "2022": 1117553.5202132368, + "2023": 1362161.7040715485, + "2024": 1200379.6905045896, + "2025": 1236691.4489454436, + "2026": 1282867.9952182807, + "2027": 1334975.3258131114, + "2028": 1386099.4723289236, + "2029": 1422805.8032751482, + "2030": 1446617.9609356709, + "2031": 1461916.951474097, + "2032": 1476054.08359145, + "2033": 1498307.2759376983, + "2034": 1514463.8399582908, + "2035": 1528042.4563574838, + "2036": 1542182.9148588642, + "2037": 1557127.8830972086, + "2038": 1569697.9715390773, + "2039": 1583018.8723757498, + "2040": 1595634.5797985685, + "2041": 1607762.734362483, + "2042": 1617600.2775252876, + "2043": 1627011.7267340792, + "2044": 1636286.1606007807, + "2045": 1642386.748907422, + "2046": 1623757.4143603982, + "2047": 1610861.815481542, + "2048": 1608168.711613091, + "2049": 1612344.9075601387, + "2050": 1616211.9081918579 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 657792.85, + "2016": 661990.55, + "2017": 665616.9, + "2018": 669539.65, + "2019": 673862.8, + "2020": 678029.9500000001, + "2021": 683441.85, + "2022": 714476.1, + "2023": 740482.6, + "2024": 763983.35, + "2025": 787242.9500000001, + "2026": 810530.5, + "2027": 833954.55, + "2028": 857400.7000000001, + "2029": 880477.65, + "2030": 902887.7000000001, + "2031": 924908.4, + "2032": 946838.1, + "2033": 968269.9, + "2034": 989027.65, + "2035": 1009495.5, + "2036": 1030088.15, + "2037": 1050797.1500000001, + "2038": 1071707.0, + "2039": 1092696.8, + "2040": 1113897.85, + "2041": 1134929.25, + "2042": 1155703.9000000001, + "2043": 1176292.6500000001, + "2044": 1196657.1500000001, + "2045": 1216855.9000000001, + "2046": 1236882.4000000001, + "2047": 1257089.6, + "2048": 1277238.3, + "2049": 1297434.45, + "2050": 1317706.6500000001 + }, + "energy": { + "2015": 3405934.5583201833, + "2016": 3768005.2254362283, + "2017": 4188425.1312055592, + "2018": 4185062.7077222397, + "2019": 5287119.45004292, + "2020": 4355688.312015618, + "2021": 4626358.976517568, + "2022": 4460867.422371719, + "2023": 5437254.377343551, + "2024": 4791479.386890437, + "2025": 4936422.727274645, + "2026": 5120742.714837152, + "2027": 5328736.237574999, + "2028": 5532805.246856479, + "2029": 5679323.577255156, + "2030": 5774373.054924859, + "2031": 5835441.063976467, + "2032": 5891871.356546286, + "2033": 5980698.011364759, + "2034": 6045189.14202951, + "2035": 6099390.0428727055, + "2036": 6155833.613158423, + "2037": 6215488.49387509, + "2038": 6265663.717712211, + "2039": 6318835.911709344, + "2040": 6369193.229935936, + "2041": 6417604.414375077, + "2042": 6456872.310737443, + "2043": 6494439.394920395, + "2044": 6531459.5636627525, + "2045": 6555810.894621117, + "2046": 6481449.362866087, + "2047": 6429974.819687441, + "2048": 6419224.927986913, + "2049": 6435894.784161741, + "2050": 6451330.445030166 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 354196.14999999997, + "2016": 356456.44999999995, + "2017": 358409.1, + "2018": 360521.35, + "2019": 362849.19999999995, + "2020": 365093.05, + "2021": 368007.14999999997, + "2022": 384717.89999999997, + "2023": 398721.39999999997, + "2024": 411375.64999999997, + "2025": 423900.05, + "2026": 436439.5, + "2027": 449052.44999999995, + "2028": 461677.3, + "2029": 474103.35, + "2030": 486170.3, + "2031": 498027.6, + "2032": 509835.89999999997, + "2033": 521376.1, + "2034": 532553.35, + "2035": 543574.5, + "2036": 554662.85, + "2037": 565813.85, + "2038": 577073.0, + "2039": 588375.2, + "2040": 599791.1499999999, + "2041": 611115.75, + "2042": 622302.1, + "2043": 633388.35, + "2044": 644353.85, + "2045": 655230.1, + "2046": 666013.6, + "2047": 676894.3999999999, + "2048": 687743.7, + "2049": 698618.5499999999, + "2050": 709534.35 + }, + "energy": { + "2015": 1980882.441679817, + "2016": 2191461.7745637717, + "2017": 2435976.8687944408, + "2018": 2434021.2922777603, + "2019": 3074974.54995708, + "2020": 2533256.6879843823, + "2021": 2690678.0234824317, + "2022": 2594428.5776282814, + "2023": 3162292.6226564487, + "2024": 2786711.613109562, + "2025": 2871010.272725355, + "2026": 2978210.285162848, + "2027": 3099178.7624250003, + "2028": 3217864.753143521, + "2029": 3303079.422744844, + "2030": 3358359.9450751417, + "2031": 3393876.936023534, + "2032": 3426696.6434537144, + "2033": 3478357.9886352406, + "2034": 3515865.85797049, + "2035": 3547388.9571272945, + "2036": 3580216.3868415765, + "2037": 3614911.5061249104, + "2038": 3644093.282287788, + "2039": 3675018.0882906555, + "2040": 3704305.7700640643, + "2041": 3732461.585624923, + "2042": 3755299.689262557, + "2043": 3777148.6050796057, + "2044": 3798679.4363372475, + "2045": 3812842.105378883, + "2046": 3769593.637133913, + "2047": 3739656.180312559, + "2048": 3733404.072013086, + "2049": 3743099.2158382596, + "2050": 3752076.5549698337 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 579196.0, - "2016": 579677.0, - "2017": 579959.0, - "2018": 580349.0, - "2019": 580883.0, - "2020": 581364.0, - "2021": 582289.0, - "2022": 580608.0, - "2023": 578933.0, - "2024": 577262.0, - "2025": 575596.0, - "2026": 573935.0, - "2027": 572279.0, - "2028": 570628.0, - "2029": 568981.0, - "2030": 567339.0, - "2031": 565702.0, - "2032": 564069.0, - "2033": 562442.0, - "2034": 560818.0, - "2035": 559200.0, - "2036": 557586.0, - "2037": 555977.0, - "2038": 554373.0, - "2039": 552773.0, - "2040": 551178.0, - "2041": 549587.0, - "2042": 548002.0, - "2043": 546420.0, - "2044": 544843.0, - "2045": 543271.0, - "2046": 541703.0, - "2047": 540140.0, - "2048": 538581.0, - "2049": 537027.0, - "2050": 535477.0 - }, - "energy": { - "2015": 2826476, - "2016": 3111793, - "2017": 3442395, - "2018": 3424801, - "2019": 4307764, - "2020": 3532784, - "2021": 3728115, - "2022": 3385646, - "2023": 3947828, - "2024": 3346114, - "2025": 3324715, - "2026": 3333094, - "2027": 3356087, - "2028": 3374944, - "2029": 3356525, - "2030": 3308413, - "2031": 3242072, - "2032": 3174781, - "2033": 3133859, - "2034": 3064246, - "2035": 2991477, - "2036": 2920728, - "2037": 2852739, - "2038": 2781360, - "2039": 2713345, - "2040": 2645430, - "2041": 2579085, - "2042": 2512060, - "2043": 2447319, - "2044": 2385143, - "2045": 2319812, - "2046": 2214306, - "2047": 2121537, - "2048": 2047994, - "2049": 1986895, - "2050": 1926287 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 474522.0240963855, + "2016": 474916.0963855421, + "2017": 475147.1325301205, + "2018": 475466.6506024096, + "2019": 475904.1445783132, + "2020": 476298.2168674699, + "2021": 477056.0481927711, + "2022": 475678.84337349393, + "2023": 474306.55421686743, + "2024": 472937.5421686747, + "2025": 471572.6265060241, + "2026": 470211.8072289156, + "2027": 468855.0843373494, + "2028": 467502.4578313253, + "2029": 466153.1084337349, + "2030": 464807.8554216867, + "2031": 463466.6987951807, + "2032": 462128.8192771084, + "2033": 460795.8554216867, + "2034": 459465.3493975903, + "2035": 458139.7590361446, + "2036": 456817.4457831325, + "2037": 455499.2289156626, + "2038": 454185.1084337349, + "2039": 452874.2650602409, + "2040": 451567.5180722891, + "2041": 450264.0481927711, + "2042": 448965.4939759036, + "2043": 447669.3975903614, + "2044": 446377.3975903614, + "2045": 445089.4939759036, + "2046": 443804.8674698795, + "2047": 442524.3373493976, + "2048": 441247.0843373494, + "2049": 439973.92771084333, + "2050": 438704.0481927711 + }, + "energy": { + "2015": 2217267.58049918, + "2016": 2441088.3857228174, + "2017": 2700433.625748981, + "2018": 2686631.7729077386, + "2019": 3379284.11974539, + "2020": 2771340.5074397293, + "2021": 2924570.569809438, + "2022": 2655916.1000647903, + "2023": 3096927.4240385974, + "2024": 2624904.6844390095, + "2025": 2608117.9475429235, + "2026": 2614690.9681725, + "2027": 2632728.1400707993, + "2028": 2647520.7704577097, + "2029": 2633071.735134143, + "2030": 2595329.621692183, + "2031": 2543287.5210134946, + "2032": 2490500.179900614, + "2033": 2458398.359850068, + "2034": 2403789.494223298, + "2035": 2346704.8614277802, + "2036": 2291204.8451344394, + "2037": 2237869.9484183313, + "2038": 2181875.7200475787, + "2039": 2128520.427277482, + "2040": 2075243.5808688793, + "2041": 2023198.3423357313, + "2042": 1970619.6685444245, + "2043": 1919832.7096496392, + "2044": 1871057.899927173, + "2045": 1819808.1074995734, + "2046": 1737042.4893417873, + "2047": 1664268.5842474832, + "2048": 1606576.7766140022, + "2049": 1558646.8342048256, + "2050": 1511102.0634305845 + } + }, + "panel replacement": { + "stock": { + "2015": 69782.65060240965, + "2016": 69840.60240963855, + "2017": 69874.578313253, + "2018": 69921.56626506025, + "2019": 69985.90361445783, + "2020": 70043.85542168675, + "2021": 70155.30120481928, + "2022": 69952.77108433735, + "2023": 69750.96385542168, + "2024": 69549.63855421687, + "2025": 69348.9156626506, + "2026": 69148.7951807229, + "2027": 68949.27710843373, + "2028": 68750.36144578313, + "2029": 68551.92771084337, + "2030": 68354.09638554217, + "2031": 68156.86746987952, + "2032": 67960.1204819277, + "2033": 67764.09638554217, + "2034": 67568.43373493975, + "2035": 67373.49397590362, + "2036": 67179.03614457832, + "2037": 66985.18072289157, + "2038": 66791.92771084337, + "2039": 66599.15662650602, + "2040": 66406.98795180723, + "2041": 66215.30120481928, + "2042": 66024.3373493976, + "2043": 65833.73493975903, + "2044": 65643.73493975903, + "2045": 65454.33734939759, + "2046": 65265.42168674699, + "2047": 65077.10843373494, + "2048": 64889.27710843374, + "2049": 64702.048192771086, + "2050": 64515.301204819276 + }, + "energy": { + "2015": 432331.31280493987, + "2016": 475972.74941206723, + "2017": 526540.8761805021, + "2018": 523849.7381282101, + "2019": 658905.74176956, + "2020": 540366.5711565521, + "2021": 570243.9547471085, + "2022": 517860.6787649332, + "2023": 603850.7533650029, + "2024": 511813.95434278884, + "2025": 508540.81218176824, + "2026": 509822.44488269783, + "2027": 513339.40164274955, + "2028": 516223.7252901333, + "2029": 513406.39712228253, + "2030": 506047.29549832706, + "2031": 495899.92767252825, + "2032": 485607.2500166921, + "2033": 479347.9143695457, + "2034": 468700.068897555, + "2035": 457569.48887440865, + "2036": 446747.8834372365, + "2037": 436348.4412957518, + "2038": 425430.47249760746, + "2039": 415027.0534555112, + "2040": 404638.93018499785, + "2041": 394490.95052833576, + "2042": 384238.95962491, + "2043": 374336.3241444373, + "2044": 364826.0252050655, + "2045": 354833.14467225375, + "2046": 338695.1879060198, + "2047": 324505.4535662973, + "2048": 313256.4842710994, + "2049": 303910.9207916752, + "2050": 294640.4595507229 + } + }, + "panel management": { + "stock": { + "2015": 34891.32530120482, + "2016": 34920.301204819276, + "2017": 34937.2891566265, + "2018": 34960.78313253012, + "2019": 34992.951807228914, + "2020": 35021.927710843374, + "2021": 35077.65060240964, + "2022": 34976.385542168675, + "2023": 34875.48192771084, + "2024": 34774.819277108436, + "2025": 34674.4578313253, + "2026": 34574.39759036145, + "2027": 34474.638554216865, + "2028": 34375.180722891564, + "2029": 34275.96385542169, + "2030": 34177.048192771086, + "2031": 34078.43373493976, + "2032": 33980.06024096385, + "2033": 33882.048192771086, + "2034": 33784.21686746988, + "2035": 33686.74698795181, + "2036": 33589.51807228916, + "2037": 33492.590361445786, + "2038": 33395.96385542169, + "2039": 33299.57831325301, + "2040": 33203.49397590361, + "2041": 33107.65060240964, + "2042": 33012.1686746988, + "2043": 32916.867469879515, + "2044": 32821.867469879515, + "2045": 32727.168674698794, + "2046": 32632.710843373494, + "2047": 32538.55421686747, + "2048": 32444.63855421687, + "2049": 32351.024096385543, + "2050": 32257.650602409638 + }, + "energy": { + "2015": 176877.1066958799, + "2016": 194731.8648651155, + "2017": 215420.49807051732, + "2018": 214319.48896405142, + "2019": 269574.13848505006, + "2020": 221076.92140371876, + "2021": 233300.47544345338, + "2022": 211869.2211702767, + "2023": 247049.82259639996, + "2024": 209395.36121820158, + "2025": 208056.24027530832, + "2026": 208580.58694480234, + "2027": 210019.45828645123, + "2028": 211199.504252157, + "2029": 210046.86774357478, + "2030": 207036.08280949004, + "2031": 202884.5513139771, + "2032": 198673.57008269388, + "2033": 196112.72578038642, + "2034": 191756.43687914676, + "2035": 187202.64969781126, + "2036": 182775.27142832414, + "2037": 178520.61028591706, + "2038": 174053.80745481388, + "2039": 169797.51926700678, + "2040": 165547.48894612287, + "2041": 161395.70713593301, + "2042": 157201.37183066548, + "2043": 153149.96620592359, + "2044": 149259.07486776152, + "2045": 145170.7478281728, + "2046": 138568.32275219285, + "2047": 132762.96218621952, + "2048": 128160.7391148985, + "2049": 124337.24500349916, + "2050": 120544.47701869268 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 472267.5076923077, + "2016": 472659.7076923077, + "2017": 472889.6461538462, + "2018": 473207.6461538462, + "2019": 473643.06153846154, + "2020": 474035.26153846155, + "2021": 474789.4923076923, + "2022": 473418.8307692308, + "2023": 472053.06153846154, + "2024": 470690.55384615384, + "2025": 469332.1230769231, + "2026": 467977.76923076925, + "2027": 466627.4923076923, + "2028": 465281.2923076923, + "2029": 463938.3538461538, + "2030": 462599.4923076923, + "2031": 461264.7076923077, + "2032": 459933.1846153846, + "2033": 458606.55384615384, + "2034": 457282.3692307692, + "2035": 455963.07692307694, + "2036": 454647.04615384614, + "2037": 453335.0923076923, + "2038": 452027.21538461535, + "2039": 450722.6, + "2040": 449422.06153846154, + "2041": 448124.7846153846, + "2042": 446832.4, + "2043": 445542.46153846156, + "2044": 444256.6, + "2045": 442974.8153846154, + "2046": 441696.2923076923, + "2047": 440421.8461538461, + "2048": 439150.6615384615, + "2049": 437883.55384615384, + "2050": 436619.7076923077 + }, + "energy": { + "2015": 2235460.332751757, + "2016": 2461117.594925479, + "2017": 2722590.7710389136, + "2018": 2708675.673548457, + "2019": 3407011.2553073294, + "2020": 2794079.445988603, + "2021": 2948566.765978843, + "2022": 2677707.9776158207, + "2023": 3122337.8137747156, + "2024": 2646442.1123212483, + "2025": 2629517.639705682, + "2026": 2636144.592182238, + "2027": 2654329.759659677, + "2028": 2669243.764057627, + "2029": 2654676.1739316345, + "2030": 2616624.385227484, + "2031": 2564155.2774285553, + "2032": 2510934.814473555, + "2033": 2478569.597950624, + "2034": 2423512.66481415, + "2035": 2365959.650759188, + "2036": 2310004.255036085, + "2037": 2256231.743766412, + "2038": 2199778.0809398084, + "2039": 2145985.0062658647, + "2040": 2092271.0216083492, + "2041": 2039798.7502087634, + "2042": 1986788.666697463, + "2043": 1935584.9991613927, + "2044": 1886409.9905467173, + "2045": 1834739.6919137181, + "2046": 1751294.9791805102, + "2047": 1677923.9618398189, + "2048": 1619758.7910576991, + "2049": 1571435.5819199604, + "2050": 1523500.704762886 + } + }, + "panel replacement": { + "stock": { + "2015": 26732.12307692308, + "2016": 26754.32307692308, + "2017": 26767.338461538464, + "2018": 26785.338461538464, + "2019": 26809.984615384616, + "2020": 26832.184615384616, + "2021": 26874.876923076925, + "2022": 26797.29230769231, + "2023": 26719.984615384616, + "2024": 26642.86153846154, + "2025": 26565.96923076923, + "2026": 26489.307692307695, + "2027": 26412.876923076925, + "2028": 26336.676923076924, + "2029": 26260.66153846154, + "2030": 26184.876923076925, + "2031": 26109.32307692308, + "2032": 26033.953846153847, + "2033": 25958.86153846154, + "2034": 25883.907692307694, + "2035": 25809.23076923077, + "2036": 25734.73846153846, + "2037": 25660.476923076923, + "2038": 25586.446153846155, + "2039": 25512.600000000002, + "2040": 25438.984615384616, + "2041": 25365.55384615385, + "2042": 25292.4, + "2043": 25219.384615384617, + "2044": 25146.600000000002, + "2045": 25074.046153846157, + "2046": 25001.676923076924, + "2047": 24929.538461538465, + "2048": 24857.584615384618, + "2049": 24785.86153846154, + "2050": 24714.32307692308 + }, + "energy": { + "2015": 143304.01863729488, + "2016": 157769.76067279672, + "2017": 174531.47921189875, + "2018": 173639.45292053645, + "2019": 218406.20353438982, + "2020": 179114.25541116824, + "2021": 189017.65358771087, + "2022": 171654.27107227617, + "2023": 200157.23370332335, + "2024": 169649.97509920952, + "2025": 168565.03303891272, + "2026": 168989.85333533905, + "2027": 170155.6121461435, + "2028": 171111.67329063703, + "2029": 170177.8190073244, + "2030": 167738.51191797442, + "2031": 164374.98365860948, + "2032": 160963.2898327563, + "2033": 158888.5200308279, + "2034": 155359.0994203582, + "2035": 151669.6677279549, + "2036": 148082.6512400845, + "2037": 144635.5683980115, + "2038": 141016.61053446995, + "2039": 137568.2094768931, + "2040": 134124.87847894657, + "2041": 130761.14741719642, + "2042": 127362.93994995995, + "2043": 124080.53264468047, + "2044": 120928.17236891926, + "2045": 117615.85171182077, + "2046": 112266.63459823253, + "2047": 107563.19097976091, + "2048": 103834.51702581876, + "2049": 100736.76129227632, + "2050": 97663.89955151887 + } + }, + "panel management": { + "stock": { + "2015": 80196.36923076924, + "2016": 80262.96923076923, + "2017": 80302.01538461538, + "2018": 80356.01538461538, + "2019": 80429.95384615385, + "2020": 80496.55384615385, + "2021": 80624.63076923077, + "2022": 80391.87692307692, + "2023": 80159.95384615385, + "2024": 79928.58461538462, + "2025": 79697.9076923077, + "2026": 79467.92307692308, + "2027": 79238.63076923077, + "2028": 79010.03076923077, + "2029": 78781.98461538462, + "2030": 78554.63076923077, + "2031": 78327.96923076923, + "2032": 78101.86153846154, + "2033": 77876.58461538462, + "2034": 77651.72307692308, + "2035": 77427.69230769231, + "2036": 77204.2153846154, + "2037": 76981.43076923078, + "2038": 76759.33846153847, + "2039": 76537.8, + "2040": 76316.95384615385, + "2041": 76096.66153846154, + "2042": 75877.2, + "2043": 75658.15384615384, + "2044": 75439.8, + "2045": 75222.13846153846, + "2046": 75005.03076923077, + "2047": 74788.61538461539, + "2048": 74572.75384615385, + "2049": 74357.58461538462, + "2050": 74142.96923076923 + }, + "energy": { + "2015": 447711.6486109483, + "2016": 492905.64440172445, + "2017": 545272.7497491877, + "2018": 542485.8735310062, + "2019": 682346.5411582808, + "2020": 559590.2986002287, + "2021": 590530.5804334462, + "2022": 536283.7513119031, + "2023": 625332.9525219612, + "2024": 530021.9125795424, + "2025": 526632.3272554053, + "2026": 527959.5544824227, + "2027": 531601.6281941795, + "2028": 534588.562651736, + "2029": 531671.0070610411, + "2030": 524050.10285454156, + "2031": 513541.738912835, + "2032": 502882.8956936889, + "2033": 496400.8820185481, + "2034": 485374.23576549167, + "2035": 473847.6815128569, + "2036": 462641.0937238306, + "2037": 451871.68783557613, + "2038": 440565.3085257215, + "2039": 429791.7842572424, + "2040": 419034.0999127043, + "2041": 408525.1023740402, + "2042": 397908.3933525771, + "2043": 387653.46819392673, + "2044": 377804.83708436333, + "2045": 367456.456374461, + "2046": 350744.3862212573, + "2047": 336049.8471804202, + "2048": 324400.691916482, + "2049": 314722.6567877633, + "2050": 305122.39568559494 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 376477.4, + "2016": 376790.05, + "2017": 376973.35000000003, + "2018": 377226.85000000003, + "2019": 377573.95, + "2020": 377886.60000000003, + "2021": 378487.85000000003, + "2022": 377395.2, + "2023": 376306.45, + "2024": 375220.3, + "2025": 374137.4, + "2026": 373057.75, + "2027": 371981.35000000003, + "2028": 370908.2, + "2029": 369837.65, + "2030": 368770.35000000003, + "2031": 367706.3, + "2032": 366644.85000000003, + "2033": 365587.3, + "2034": 364531.7, + "2035": 363480.0, + "2036": 362430.9, + "2037": 361385.05, + "2038": 360342.45, + "2039": 359302.45, + "2040": 358265.7, + "2041": 357231.55, + "2042": 356201.3, + "2043": 355173.0, + "2044": 354147.95, + "2045": 353126.15, + "2046": 352106.95, + "2047": 351091.0, + "2048": 350077.65, + "2049": 349067.55, + "2050": 348060.05 + }, + "energy": { + "2015": 1787102.158224903, + "2016": 1967500.1614197842, + "2017": 2176530.610542108, + "2018": 2165406.413707672, + "2019": 2723679.359571262, + "2020": 2233681.06113139, + "2021": 2357183.419427809, + "2022": 2140649.796278302, + "2023": 2496101.838154898, + "2024": 2115654.8122349395, + "2025": 2102124.819734082, + "2026": 2107422.6283776956, + "2027": 2121960.4627424893, + "2028": 2133883.219347409, + "2029": 2122237.397959807, + "2030": 2091817.5185635139, + "2031": 2049871.9494948934, + "2032": 2007325.7218498993, + "2033": 1981451.8794684748, + "2034": 1937437.515808387, + "2035": 1891427.7011303683, + "2036": 1846695.076267375, + "2037": 1803707.5226367929, + "2038": 1758576.5662968364, + "2039": 1715572.5735894272, + "2040": 1672631.8081005837, + "2041": 1630683.7099432205, + "2042": 1588305.666699611, + "2043": 1547371.7331280406, + "2044": 1508059.5777126784, + "2045": 1466752.6035515706, + "2046": 1400044.0943317234, + "2047": 1341388.83594058, + "2048": 1294889.6425908632, + "2049": 1256258.4443194526, + "2050": 1217937.6916911993 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 202718.59999999998, + "2016": 202886.94999999998, + "2017": 202985.65, + "2018": 203122.15, + "2019": 203309.05, + "2020": 203477.4, + "2021": 203801.15, + "2022": 203212.8, + "2023": 202626.55, + "2024": 202041.69999999998, + "2025": 201458.59999999998, + "2026": 200877.25, + "2027": 200297.65, + "2028": 199719.8, + "2029": 199143.34999999998, + "2030": 198568.65, + "2031": 197995.69999999998, + "2032": 197424.15, + "2033": 196854.69999999998, + "2034": 196286.3, + "2035": 195720.0, + "2036": 195155.09999999998, + "2037": 194591.94999999998, + "2038": 194030.55, + "2039": 193470.55, + "2040": 192912.3, + "2041": 192355.44999999998, + "2042": 191800.69999999998, + "2043": 191247.0, + "2044": 190695.05, + "2045": 190144.84999999998, + "2046": 189596.05, + "2047": 189049.0, + "2048": 188503.34999999998, + "2049": 187959.44999999998, + "2050": 187416.94999999998 + }, + "energy": { + "2015": 1039373.8417750968, + "2016": 1144292.8385802158, + "2017": 1265864.389457892, + "2018": 1259394.5862923278, + "2019": 1584084.6404287382, + "2020": 1299102.9388686102, + "2021": 1370931.5805721914, + "2022": 1244996.203721698, + "2023": 1451726.1618451022, + "2024": 1230459.1877650602, + "2025": 1222590.1802659181, + "2026": 1225671.3716223044, + "2027": 1234126.5372575107, + "2028": 1241060.7806525908, + "2029": 1234287.602040193, + "2030": 1216595.4814364861, + "2031": 1192200.0505051066, + "2032": 1167455.2781501007, + "2033": 1152407.1205315252, + "2034": 1126808.484191613, + "2035": 1100049.2988696317, + "2036": 1074032.923732625, + "2037": 1049031.4773632071, + "2038": 1022783.4337031638, + "2039": 997772.4264105728, + "2040": 972798.1918994163, + "2041": 948401.2900567794, + "2042": 923754.3333003889, + "2043": 899947.2668719594, + "2044": 877083.4222873216, + "2045": 853059.3964484294, + "2046": 814261.9056682766, + "2047": 780148.1640594201, + "2048": 753104.357409137, + "2049": 730636.5556805475, + "2050": 708349.3083088008 + } + } } }, "NGHP": { - "stock": { - "2015": 19970.0, - "2016": 22065.0, - "2017": 23956.0, - "2018": 25950.0, - "2019": 28084.0, - "2020": 30161.0, - "2021": 32676.0, - "2022": 32581.0, - "2023": 32487.0, - "2024": 32394.0, - "2025": 32300.0, - "2026": 32207.0, - "2027": 32114.0, - "2028": 32021.0, - "2029": 31929.0, - "2030": 31837.0, - "2031": 31745.0, - "2032": 31653.0, - "2033": 31562.0, - "2034": 31471.0, - "2035": 31380.0, - "2036": 31289.0, - "2037": 31199.0, - "2038": 31109.0, - "2039": 31019.0, - "2040": 30930.0, - "2041": 30841.0, - "2042": 30752.0, - "2043": 30663.0, - "2044": 30574.0, - "2045": 30486.0, - "2046": 30398.0, - "2047": 30310.0, - "2048": 30223.0, - "2049": 30136.0, - "2050": 30049.0 - }, - "energy": { - "2015": 71732, - "2016": 90466, - "2017": 111373, - "2018": 122440, - "2019": 169192, - "2020": 151052, - "2021": 175199, - "2022": 159758, - "2023": 186938, - "2024": 157614, - "2025": 156017, - "2026": 155913, - "2027": 156555, - "2028": 157120, - "2029": 156274, - "2030": 154307, - "2031": 151677, - "2032": 149087, - "2033": 146546, - "2034": 144338, - "2035": 141917, - "2036": 139506, - "2037": 137119, - "2038": 134468, - "2039": 131848, - "2040": 129144, - "2041": 126464, - "2042": 123727, - "2043": 121104, - "2044": 118623, - "2045": 116062, - "2046": 111889, - "2047": 108294, - "2048": 105562, - "2049": 103406, - "2050": 101315 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 16360.963855421685, + "2016": 18077.349397590362, + "2017": 19626.60240963855, + "2018": 21260.24096385542, + "2019": 23008.578313253012, + "2020": 24710.21686746988, + "2021": 26770.69879518072, + "2022": 26692.86746987952, + "2023": 26615.855421686745, + "2024": 26539.662650602408, + "2025": 26462.650602409638, + "2026": 26386.4578313253, + "2027": 26310.265060240963, + "2028": 26234.072289156626, + "2029": 26158.69879518072, + "2030": 26083.32530120482, + "2031": 26007.951807228914, + "2032": 25932.578313253012, + "2033": 25858.024096385543, + "2034": 25783.46987951807, + "2035": 25708.9156626506, + "2036": 25634.36144578313, + "2037": 25560.626506024095, + "2038": 25486.891566265058, + "2039": 25413.156626506025, + "2040": 25340.24096385542, + "2041": 25267.32530120482, + "2042": 25194.409638554214, + "2043": 25121.493975903613, + "2044": 25048.578313253012, + "2045": 24976.481927710844, + "2046": 24904.385542168675, + "2047": 24832.289156626506, + "2048": 24761.01204819277, + "2049": 24689.734939759037, + "2050": 24618.4578313253 + }, + "energy": { + "2015": 56271.144026826056, + "2016": 70967.28538909895, + "2017": 87368.06618663495, + "2018": 96049.72501316821, + "2019": 132724.9679388105, + "2020": 118494.79796381154, + "2021": 137437.24087375088, + "2022": 125324.3381954731, + "2023": 146646.05924952336, + "2024": 123642.44820504324, + "2025": 122389.65981198517, + "2026": 122308.07559603149, + "2027": 122811.70123682253, + "2028": 123254.92317926322, + "2029": 122591.26696102458, + "2030": 121048.22703043897, + "2031": 118985.08772314861, + "2032": 116953.32696045582, + "2033": 114960.00491489503, + "2034": 113227.90925310906, + "2035": 111328.722841341, + "2036": 109437.38106572235, + "2037": 107564.86641686223, + "2038": 105485.25337365814, + "2039": 103429.95870251716, + "2040": 101308.7690877213, + "2041": 99206.40659968396, + "2042": 97059.32968559509, + "2043": 95001.6816236093, + "2044": 93055.4273949449, + "2045": 91046.41607708533, + "2046": 87772.84941194364, + "2047": 84952.70271623683, + "2048": 82809.54812022267, + "2049": 81118.24456641353, + "2050": 79477.93114757545 + } + }, + "panel replacement": { + "stock": { + "2015": 2406.024096385542, + "2016": 2658.4337349397592, + "2017": 2886.265060240964, + "2018": 3126.5060240963853, + "2019": 3383.614457831325, + "2020": 3633.855421686747, + "2021": 3936.867469879518, + "2022": 3925.421686746988, + "2023": 3914.0963855421687, + "2024": 3902.89156626506, + "2025": 3891.5662650602408, + "2026": 3880.3614457831327, + "2027": 3869.156626506024, + "2028": 3857.9518072289156, + "2029": 3846.867469879518, + "2030": 3835.7831325301204, + "2031": 3824.6987951807228, + "2032": 3813.614457831325, + "2033": 3802.6506024096384, + "2034": 3791.6867469879517, + "2035": 3780.722891566265, + "2036": 3769.759036144578, + "2037": 3758.9156626506024, + "2038": 3748.0722891566265, + "2039": 3737.2289156626507, + "2040": 3726.5060240963853, + "2041": 3715.7831325301204, + "2042": 3705.0602409638554, + "2043": 3694.3373493975905, + "2044": 3683.614457831325, + "2045": 3673.012048192771, + "2046": 3662.409638554217, + "2047": 3651.8072289156626, + "2048": 3641.3253012048194, + "2049": 3630.843373493976, + "2050": 3620.3614457831327 + }, + "energy": { + "2015": 10971.962871831902, + "2016": 13837.472720168751, + "2017": 17035.359685001593, + "2018": 18728.14272607899, + "2019": 25879.22185650732, + "2020": 23104.568891372783, + "2021": 26798.038855490955, + "2022": 24436.218765378366, + "2023": 28593.60948160531, + "2024": 24108.277422641404, + "2025": 23864.003950462804, + "2026": 23848.096348016606, + "2027": 23946.2952015787, + "2028": 24032.716311021977, + "2029": 23903.314083430807, + "2030": 23602.446256395546, + "2031": 23200.167463765785, + "2032": 22804.00697976918, + "2033": 22415.341423848182, + "2034": 22077.610787298177, + "2035": 21707.30015727664, + "2036": 21338.51910441339, + "2037": 20973.40903673003, + "2038": 20567.918132067865, + "2039": 20167.168916596394, + "2040": 19753.5712529953, + "2041": 19343.644574574104, + "2042": 18924.999306350663, + "2043": 18523.791217731705, + "2044": 18144.303124760438, + "2045": 17752.578414522864, + "2046": 17114.285866369257, + "2047": 16564.4028779647, + "2048": 16146.522398320403, + "2049": 15816.745562993498, + "2050": 15496.910979195465 + } + }, + "panel management": { + "stock": { + "2015": 1203.012048192771, + "2016": 1329.2168674698796, + "2017": 1443.132530120482, + "2018": 1563.2530120481927, + "2019": 1691.8072289156626, + "2020": 1816.9277108433735, + "2021": 1968.433734939759, + "2022": 1962.710843373494, + "2023": 1957.0481927710844, + "2024": 1951.44578313253, + "2025": 1945.7831325301204, + "2026": 1940.1807228915663, + "2027": 1934.578313253012, + "2028": 1928.9759036144578, + "2029": 1923.433734939759, + "2030": 1917.8915662650602, + "2031": 1912.3493975903614, + "2032": 1906.8072289156626, + "2033": 1901.3253012048192, + "2034": 1895.8433734939758, + "2035": 1890.3614457831325, + "2036": 1884.879518072289, + "2037": 1879.4578313253012, + "2038": 1874.0361445783133, + "2039": 1868.6144578313254, + "2040": 1863.2530120481927, + "2041": 1857.8915662650602, + "2042": 1852.5301204819277, + "2043": 1847.1686746987953, + "2044": 1841.8072289156626, + "2045": 1836.5060240963855, + "2046": 1831.2048192771085, + "2047": 1825.9036144578313, + "2048": 1820.6626506024097, + "2049": 1815.421686746988, + "2050": 1810.1807228915663 + }, + "energy": { + "2015": 4488.893101342045, + "2016": 5661.241890732301, + "2017": 6969.574128363458, + "2018": 7662.132260752802, + "2019": 10587.810204682195, + "2020": 9452.633144815683, + "2021": 10963.720270758167, + "2022": 9997.443039148531, + "2023": 11698.331268871343, + "2024": 9863.274372315354, + "2025": 9763.336237552025, + "2026": 9756.828055951908, + "2027": 9797.003561598782, + "2028": 9832.360509714801, + "2029": 9779.418955544621, + "2030": 9656.32671316549, + "2031": 9491.744813085616, + "2032": 9329.666059775016, + "2033": 9170.65366125678, + "2034": 9032.479959592763, + "2035": 8880.977001382353, + "2036": 8730.099829864263, + "2037": 8580.724546407737, + "2038": 8414.828494273994, + "2039": 8250.872380886438, + "2040": 8081.659659283402, + "2041": 7913.948825741933, + "2042": 7742.671008054246, + "2043": 7578.527158658994, + "2044": 7423.269480294672, + "2045": 7263.005508391797, + "2046": 7001.864721687114, + "2047": 6776.894405798464, + "2048": 6605.929481456936, + "2049": 6471.009870592978, + "2050": 6340.157873229093 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 16283.23076923077, + "2016": 17991.46153846154, + "2017": 19533.353846153845, + "2018": 21159.23076923077, + "2019": 22899.26153846154, + "2020": 24592.815384615384, + "2021": 26643.507692307692, + "2022": 26566.046153846153, + "2023": 26489.4, + "2024": 26413.56923076923, + "2025": 26336.923076923078, + "2026": 26261.092307692306, + "2027": 26185.26153846154, + "2028": 26109.43076923077, + "2029": 26034.415384615386, + "2030": 25959.4, + "2031": 25884.384615384613, + "2032": 25809.36923076923, + "2033": 25735.169230769232, + "2034": 25660.96923076923, + "2035": 25586.76923076923, + "2036": 25512.56923076923, + "2037": 25439.184615384616, + "2038": 25365.8, + "2039": 25292.415384615386, + "2040": 25219.846153846152, + "2041": 25147.276923076923, + "2042": 25074.707692307693, + "2043": 25002.13846153846, + "2044": 24929.56923076923, + "2045": 24857.815384615384, + "2046": 24786.061538461538, + "2047": 24714.30769230769, + "2048": 24643.36923076923, + "2049": 24572.43076923077, + "2050": 24501.492307692308 + }, + "energy": { + "2015": 56732.85058459687, + "2016": 71549.57426233955, + "2017": 88084.92399707672, + "2018": 96837.81611523505, + "2019": 133813.98059595597, + "2020": 119467.05161579946, + "2021": 138564.91788282478, + "2022": 126352.62844607743, + "2023": 147849.29491138362, + "2024": 124656.93849384725, + "2025": 123393.87093148177, + "2026": 123311.61731439597, + "2027": 123819.37521986788, + "2028": 124266.23381268974, + "2029": 123597.13227370338, + "2030": 122041.43165055191, + "2031": 119961.3642184785, + "2032": 117912.93279297654, + "2033": 115903.25547552462, + "2034": 114156.94791278012, + "2035": 112242.17861504258, + "2036": 110335.3183189479, + "2037": 108447.4396267961, + "2038": 106350.76329127268, + "2039": 104278.60486084214, + "2040": 102140.01081661152, + "2041": 100020.39837632379, + "2042": 97855.70462667174, + "2043": 95781.17349574833, + "2044": 93818.9501881536, + "2045": 91793.45486741596, + "2046": 88493.02848184854, + "2047": 85649.74239123869, + "2048": 83489.00314240805, + "2049": 81783.82238820643, + "2050": 80130.05014468342 + } + }, + "panel replacement": { + "stock": { + "2015": 921.6923076923077, + "2016": 1018.3846153846155, + "2017": 1105.6615384615386, + "2018": 1197.6923076923078, + "2019": 1296.1846153846154, + "2020": 1392.0461538461539, + "2021": 1508.123076923077, + "2022": 1503.7384615384617, + "2023": 1499.4, + "2024": 1495.1076923076923, + "2025": 1490.769230769231, + "2026": 1486.4769230769232, + "2027": 1482.1846153846154, + "2028": 1477.8923076923077, + "2029": 1473.646153846154, + "2030": 1469.4, + "2031": 1465.1538461538462, + "2032": 1460.9076923076923, + "2033": 1456.7076923076925, + "2034": 1452.5076923076924, + "2035": 1448.3076923076924, + "2036": 1444.1076923076923, + "2037": 1439.9538461538461, + "2038": 1435.8000000000002, + "2039": 1431.646153846154, + "2040": 1427.5384615384617, + "2041": 1423.4307692307693, + "2042": 1419.323076923077, + "2043": 1415.2153846153847, + "2044": 1411.1076923076923, + "2045": 1407.0461538461539, + "2046": 1402.9846153846154, + "2047": 1398.923076923077, + "2048": 1394.9076923076923, + "2049": 1390.8923076923077, + "2050": 1386.876923076923 + }, + "energy": { + "2015": 3636.855174036658, + "2016": 4586.680145184859, + "2017": 5646.677512100384, + "2018": 6207.7810113902915, + "2019": 8578.13528976761, + "2020": 7658.4264728236385, + "2021": 8882.693771762233, + "2022": 8099.825864241181, + "2023": 9477.868071768036, + "2024": 7991.1237857666565, + "2025": 7910.154933470101, + "2026": 7904.882071454545, + "2027": 7937.431854281339, + "2028": 7966.077691192769, + "2029": 7923.184986720079, + "2030": 7823.456913791259, + "2031": 7690.114345513274, + "2032": 7558.799801087426, + "2033": 7429.969585880445, + "2034": 7318.022669242502, + "2035": 7195.276525591931, + "2036": 7073.037387904395, + "2037": 6952.015064528139, + "2038": 6817.607783727783, + "2039": 6684.772221412833, + "2040": 6547.677809008394, + "2041": 6411.8002109152385, + "2042": 6273.032678832788, + "2043": 6140.0450147289275, + "2044": 6014.256835300152, + "2045": 5884.412608167103, + "2046": 5672.839019792947, + "2047": 5490.570376082164, + "2048": 5352.056346981231, + "2049": 5242.745861351066, + "2050": 5136.730914480622 + } + }, + "panel management": { + "stock": { + "2015": 2765.0769230769233, + "2016": 3055.153846153846, + "2017": 3316.9846153846156, + "2018": 3593.0769230769233, + "2019": 3888.5538461538463, + "2020": 4176.138461538461, + "2021": 4524.369230769231, + "2022": 4511.215384615385, + "2023": 4498.2, + "2024": 4485.323076923077, + "2025": 4472.307692307692, + "2026": 4459.430769230769, + "2027": 4446.553846153846, + "2028": 4433.676923076923, + "2029": 4420.9384615384615, + "2030": 4408.2, + "2031": 4395.461538461539, + "2032": 4382.723076923077, + "2033": 4370.123076923077, + "2034": 4357.5230769230775, + "2035": 4344.923076923077, + "2036": 4332.323076923077, + "2037": 4319.861538461539, + "2038": 4307.400000000001, + "2039": 4294.9384615384615, + "2040": 4282.615384615385, + "2041": 4270.292307692308, + "2042": 4257.969230769231, + "2043": 4245.646153846154, + "2044": 4233.323076923077, + "2045": 4221.138461538461, + "2046": 4208.953846153847, + "2047": 4196.769230769231, + "2048": 4184.723076923077, + "2049": 4172.676923076923, + "2050": 4160.630769230769 + }, + "energy": { + "2015": 11362.294241366473, + "2016": 14329.745592475594, + "2017": 17641.3984908229, + "2018": 19394.402873374656, + "2019": 26799.88411427642, + "2020": 23926.52191137691, + "2021": 27751.38834541299, + "2022": 25305.54568968138, + "2023": 29610.837016848345, + "2024": 24965.937720386093, + "2025": 24712.974135048138, + "2026": 24696.500614149485, + "2027": 24798.19292585078, + "2028": 24887.688496117495, + "2029": 24753.682739576536, + "2030": 24442.111435656836, + "2031": 24025.521436008232, + "2032": 23615.26740593603, + "2033": 23212.774938594925, + "2034": 22863.02941797739, + "2035": 22479.544859365495, + "2036": 22097.644293147703, + "2037": 21719.545308675755, + "2038": 21299.62892499954, + "2039": 20884.622917745033, + "2040": 20456.31137438008, + "2041": 20031.801412760964, + "2042": 19598.262694495475, + "2043": 19182.781489522742, + "2044": 18789.792976546243, + "2045": 18384.132524416935, + "2046": 17723.13249835852, + "2047": 17153.68723267915, + "2048": 16720.94051061071, + "2049": 16379.4317504425, + "2050": 16048.218940835946 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 12980.5, + "2016": 14342.25, + "2017": 15571.4, + "2018": 16867.5, + "2019": 18254.600000000002, + "2020": 19604.65, + "2021": 21239.4, + "2022": 21177.65, + "2023": 21116.55, + "2024": 21056.100000000002, + "2025": 20995.0, + "2026": 20934.55, + "2027": 20874.100000000002, + "2028": 20813.65, + "2029": 20753.850000000002, + "2030": 20694.05, + "2031": 20634.25, + "2032": 20574.45, + "2033": 20515.3, + "2034": 20456.15, + "2035": 20397.0, + "2036": 20337.850000000002, + "2037": 20279.350000000002, + "2038": 20220.850000000002, + "2039": 20162.350000000002, + "2040": 20104.5, + "2041": 20046.65, + "2042": 19988.8, + "2043": 19930.95, + "2044": 19873.100000000002, + "2045": 19815.9, + "2046": 19758.7, + "2047": 19701.5, + "2048": 19644.95, + "2049": 19588.4, + "2050": 19531.850000000002 + }, + "energy": { + "2015": 45354.14842149332, + "2016": 57199.135547577294, + "2017": 70418.05013309229, + "2018": 77415.40641174988, + "2019": 106975.39563555035, + "2020": 95505.97818774618, + "2021": 110773.45465478738, + "2022": 101010.5398360694, + "2023": 118195.69784220596, + "2024": 99654.94827002242, + "2025": 98645.2095895294, + "2026": 98579.45328222116, + "2027": 98985.37202541246, + "2028": 99342.60581030823, + "2029": 98807.70354124306, + "2030": 97564.02415205723, + "2031": 95901.14830378133, + "2032": 94263.56334293167, + "2033": 92656.95971917917, + "2034": 91260.90273325019, + "2035": 89730.17177177644, + "2036": 88205.76353215925, + "2037": 86696.52982499781, + "2038": 85020.37626082312, + "2039": 83363.82313440376, + "2040": 81654.1591443893, + "2041": 79959.66968683057, + "2042": 78229.14071468945, + "2043": 76570.69077171314, + "2044": 75002.02347910001, + "2045": 73382.77441163438, + "2046": 70744.3025808909, + "2047": 68471.28407345671, + "2048": 66743.91646224388, + "2049": 65380.73762996903, + "2050": 64058.65648976183 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 6989.5, + "2016": 7722.749999999999, + "2017": 8384.6, + "2018": 9082.5, + "2019": 9829.4, + "2020": 10556.349999999999, + "2021": 11436.599999999999, + "2022": 11403.349999999999, + "2023": 11370.449999999999, + "2024": 11337.9, + "2025": 11305.0, + "2026": 11272.449999999999, + "2027": 11239.9, + "2028": 11207.349999999999, + "2029": 11175.15, + "2030": 11142.949999999999, + "2031": 11110.75, + "2032": 11078.55, + "2033": 11046.699999999999, + "2034": 11014.849999999999, + "2035": 10983.0, + "2036": 10951.15, + "2037": 10919.65, + "2038": 10888.15, + "2039": 10856.65, + "2040": 10825.5, + "2041": 10794.349999999999, + "2042": 10763.199999999999, + "2043": 10732.05, + "2044": 10700.9, + "2045": 10670.099999999999, + "2046": 10639.3, + "2047": 10608.5, + "2048": 10578.05, + "2049": 10547.599999999999, + "2050": 10517.15 + }, + "energy": { + "2015": 26377.85157850668, + "2016": 33266.864452422706, + "2017": 40954.94986690772, + "2018": 45024.59358825012, + "2019": 62216.60436444965, + "2020": 55546.02181225382, + "2021": 64425.545345212624, + "2022": 58747.460163930606, + "2023": 68742.30215779404, + "2024": 57959.05172997758, + "2025": 57371.790410470596, + "2026": 57333.546717778845, + "2027": 57569.627974587536, + "2028": 57777.39418969177, + "2029": 57466.296458756944, + "2030": 56742.97584794276, + "2031": 55775.85169621867, + "2032": 54823.43665706833, + "2033": 53889.04028082083, + "2034": 53077.097266749806, + "2035": 52186.82822822356, + "2036": 51300.236467840754, + "2037": 50422.47017500219, + "2038": 49447.62373917689, + "2039": 48484.17686559623, + "2040": 47489.8408556107, + "2041": 46504.33031316942, + "2042": 45497.859285310544, + "2043": 44533.30922828686, + "2044": 43620.97652089999, + "2045": 42679.22558836562, + "2046": 41144.6974191091, + "2047": 39822.71592654328, + "2048": 38818.08353775612, + "2049": 38025.26237003097, + "2050": 37256.34351023817 + } + } } } } @@ -954900,15 +977356,15 @@ "energy": { "2015": 710821.1648027542, "2016": 405042.5744964773, - "2017": 328734.1613456492, + "2017": 328734.1613456493, "2018": 269028.76544685033, - "2019": 208549.5259923469, + "2019": 208549.52599234687, "2020": 156284.8020752047, "2021": 125016.61282631927, "2022": 95960.0135951551, "2023": 56645.59616655811, "2024": 28387.535329154274, - "2025": 11055.32455495305, + "2025": 11055.324554953047, "2026": 2490.970256146571, "2027": 0.0, "2028": 0.0, @@ -954978,16 +977434,16 @@ "energy": { "2015": 130587.50995323989, "2016": 98347.68546809039, - "2017": 92630.22006138823, + "2017": 92630.22006138826, "2018": 89382.50975465341, - "2019": 90420.71932145186, + "2019": 90420.71932145185, "2020": 87791.06908143932, "2021": 86634.23726935752, "2022": 86120.85193905485, "2023": 89499.44017161166, "2024": 93222.88940943131, - "2025": 96235.32762105689, - "2026": 94507.61797268101, + "2025": 96235.32762105687, + "2026": 94507.617972681, "2027": 90594.98968101968, "2028": 86851.10143639195, "2029": 83540.8890969951, @@ -955056,16 +977512,16 @@ "energy": { "2015": 14253.325244005933, "2016": 31202.74003543231, - "2017": 41747.618592962455, - "2018": 56503.72479849627, - "2019": 75960.75468620125, + "2017": 41747.61859296246, + "2018": 56503.72479849626, + "2019": 75960.75468620124, "2020": 99565.12884335595, "2021": 114186.14990432322, "2022": 130090.13446579003, "2023": 150965.9636618302, "2024": 171172.57526141443, - "2025": 187152.34782399007, - "2026": 199033.41177117245, + "2025": 187152.34782399004, + "2026": 199033.41177117242, "2027": 205511.0103189803, "2028": 209423.89856360806, "2029": 212998.1109030049, @@ -955135,7 +977591,7 @@ "2015": 194423.35846905573, "2016": 189252.86362110448, "2017": 180436.13722855222, - "2018": 153125.7440175332, + "2018": 153125.74401753323, "2019": 130140.90580843393, "2020": 115834.91698286404, "2021": 74223.10160671159, @@ -955213,7 +977669,7 @@ "2015": 15391.844106110757, "2016": 14288.565141732328, "2017": 13254.205330224793, - "2018": 12833.554801678745, + "2018": 12833.554801678747, "2019": 12461.313482629732, "2020": 11457.355005659947, "2021": 11672.187014057648, @@ -955291,7 +977747,7 @@ "2015": 61104.453454137736, "2016": 56196.91460649479, "2017": 47960.74723771233, - "2018": 46121.60649348682, + "2018": 46121.60649348683, "2019": 39349.99392584886, "2020": 30750.819936848457, "2021": 17009.970448145476, @@ -955369,7 +977825,7 @@ "2015": 10316.343970695767, "2016": 12539.656630668367, "2017": 16174.910203510663, - "2018": 23264.09468730118, + "2018": 23264.094687301185, "2019": 30338.786783087446, "2020": 35100.90807462755, "2021": 49830.74093108528, @@ -955446,11 +977902,11 @@ "energy": { "2015": 286853.4162419247, "2016": 280392.3952204623, - "2017": 156675.06087982818, - "2018": 33045.778098776136, - "2019": 8136.0188060542, - "2020": 4222.495994189166, - "2021": 1656.0233279531005, + "2017": 156675.06087982815, + "2018": 33045.77809877614, + "2019": 8136.0188060542005, + "2020": 4222.495994189167, + "2021": 1656.0233279531003, "2022": 786.3595263396246, "2023": 0.0, "2024": 0.0, @@ -955524,11 +977980,11 @@ "energy": { "2015": 35811.464201987015, "2016": 53328.90820953414, - "2017": 63533.6953980362, - "2018": 70935.86686117548, + "2017": 63533.69539803619, + "2018": 70935.8668611755, "2019": 67224.25420443302, - "2020": 62376.85110792026, - "2021": 53320.96291625259, + "2020": 62376.85110792027, + "2021": 53320.962916252574, "2022": 44489.637139469574, "2023": 37015.4342780272, "2024": 30373.5411756732, @@ -955602,11 +978058,11 @@ "energy": { "2015": 0.0, "2016": 22.283506364855437, - "2017": 36.5659535988724, - "2018": 44.891836640174624, - "2019": 46.04664423070331, - "2020": 49.00979489129157, - "2021": 48.349395005929736, + "2017": 36.56595359887239, + "2018": 44.89183664017463, + "2019": 46.046644230703315, + "2020": 49.00979489129158, + "2021": 48.34939500592973, "2022": 47.204882633529834, "2023": 47.0421503713885, "2024": 49.976062735972604, @@ -955680,11 +978136,11 @@ "energy": { "2015": 5099.119556088301, "2016": 8036.413063638701, - "2017": 33837.67776853678, - "2018": 69991.46320340819, - "2019": 82432.68034528207, - "2020": 86564.64310299928, - "2021": 93061.6643607884, + "2017": 33837.67776853677, + "2018": 69991.4632034082, + "2019": 82432.68034528209, + "2020": 86564.6431029993, + "2021": 93061.66436078839, "2022": 99669.79845155728, "2023": 105008.52357160141, "2024": 112169.48276159081, @@ -958478,237 +980934,2133 @@ }, "supply": { "furnace (NG)": { - "stock": { - "2015": 265160.0, - "2016": 264541.0, - "2017": 264531.0, - "2018": 264665.0, - "2019": 264709.0, - "2020": 264732.0, - "2021": 265320.0, - "2022": 264472.0, - "2023": 263708.0, - "2024": 262807.0, - "2025": 261826.0, - "2026": 260989.0, - "2027": 260260.0, - "2028": 259611.0, - "2029": 258949.0, - "2030": 258116.0, - "2031": 257187.0, - "2032": 256293.0, - "2033": 255481.0, - "2034": 254673.0, - "2035": 253814.0, - "2036": 252998.0, - "2037": 252124.0, - "2038": 251181.0, - "2039": 250217.0, - "2040": 249343.0, - "2041": 248543.0, - "2042": 247793.0, - "2043": 247071.0, - "2044": 246364.0, - "2045": 245670.0, - "2046": 244952.0, - "2047": 244266.0, - "2048": 243594.0, - "2049": 242919.0, - "2050": 242267.0 - }, - "energy": { - "2015": 5273502, - "2016": 5694777, - "2017": 6207891, - "2018": 6087486, - "2019": 7545133, - "2020": 6107150, - "2021": 6377977, - "2022": 5736299, - "2023": 6657488, - "2024": 5594988, - "2025": 5509265, - "2026": 5477413, - "2027": 5475740, - "2028": 5473741, - "2029": 5419240, - "2030": 5321689, - "2031": 5200527, - "2032": 5084689, - "2033": 4980410, - "2034": 4879215, - "2035": 4776690, - "2036": 4682335, - "2037": 4594140, - "2038": 4501777, - "2039": 4416140, - "2040": 4334610, - "2041": 4258898, - "2042": 4183435, - "2043": 4112713, - "2044": 4046708, - "2045": 3977088, - "2046": 3847722, - "2047": 3738454, - "2048": 3659204, - "2049": 3599619, - "2050": 3541700 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 217239.51807228915, + "2016": 216732.38554216866, + "2017": 216724.19277108434, + "2018": 216833.97590361445, + "2019": 216870.02409638555, + "2020": 216888.8674698795, + "2021": 217370.60240963855, + "2022": 216675.85542168675, + "2023": 216049.92771084336, + "2024": 215311.75903614456, + "2025": 214508.04819277106, + "2026": 213822.31325301205, + "2027": 213225.06024096385, + "2028": 212693.34939759035, + "2029": 212150.9879518072, + "2030": 211468.5301204819, + "2031": 210707.421686747, + "2032": 209974.9879518072, + "2033": 209309.73493975902, + "2034": 208647.75903614456, + "2035": 207944.0, + "2036": 207275.46987951806, + "2037": 206559.421686747, + "2038": 205786.84337349396, + "2039": 204997.06024096385, + "2040": 204281.01204819276, + "2041": 203625.59036144576, + "2042": 203011.13253012046, + "2043": 202419.6144578313, + "2044": 201840.38554216866, + "2045": 201271.80722891566, + "2046": 200683.56626506025, + "2047": 200121.5421686747, + "2048": 199570.9879518072, + "2049": 199017.97590361445, + "2050": 198483.80722891566 + }, + "energy": { + "2015": 4136870.442309642, + "2016": 4467345.351693197, + "2017": 4869864.615009163, + "2018": 4775411.273452396, + "2019": 5918882.308377825, + "2020": 4790836.965976562, + "2021": 5003290.893419729, + "2022": 4499917.849912707, + "2023": 5222557.102895028, + "2024": 4389064.512022018, + "2025": 4321817.937558577, + "2026": 4296831.20249553, + "2027": 4295518.794867737, + "2028": 4293950.652101473, + "2029": 4251196.600623666, + "2030": 4174671.390522722, + "2031": 4079624.2100094464, + "2032": 3988753.5137821077, + "2033": 3906950.4324798523, + "2034": 3827566.636966069, + "2035": 3747139.5048444173, + "2036": 3673121.4404568197, + "2037": 3603935.6719372477, + "2038": 3531480.2590706088, + "2039": 3464301.1484780516, + "2040": 3400343.8299520505, + "2041": 3340950.520737766, + "2042": 3281752.5429636016, + "2043": 3226273.707187864, + "2044": 3174495.186283795, + "2045": 3119880.8294117213, + "2046": 3018397.9094014834, + "2047": 2932681.1391242957, + "2048": 2870512.397640356, + "2049": 2823770.1331441975, + "2050": 2778334.785030528 + } + }, + "panel replacement": { + "stock": { + "2015": 31946.98795180723, + "2016": 31872.409638554218, + "2017": 31871.204819277107, + "2018": 31887.349397590362, + "2019": 31892.650602409638, + "2020": 31895.421686746988, + "2021": 31966.265060240963, + "2022": 31864.09638554217, + "2023": 31772.048192771083, + "2024": 31663.493975903613, + "2025": 31545.301204819276, + "2026": 31444.4578313253, + "2027": 31356.626506024095, + "2028": 31278.433734939757, + "2029": 31198.67469879518, + "2030": 31098.31325301205, + "2031": 30986.385542168675, + "2032": 30878.67469879518, + "2033": 30780.843373493975, + "2034": 30683.493975903613, + "2035": 30580.0, + "2036": 30481.68674698795, + "2037": 30376.385542168675, + "2038": 30262.77108433735, + "2039": 30146.626506024095, + "2040": 30041.32530120482, + "2041": 29944.939759036144, + "2042": 29854.578313253012, + "2043": 29767.590361445782, + "2044": 29682.409638554218, + "2045": 29598.795180722893, + "2046": 29512.289156626506, + "2047": 29429.63855421687, + "2048": 29348.67469879518, + "2049": 29267.349397590362, + "2050": 29188.795180722893 + }, + "energy": { + "2015": 806622.8203386393, + "2016": 871060.0820744195, + "2017": 949544.8274742013, + "2018": 931127.9536998341, + "2019": 1154086.3093045454, + "2020": 934135.7142238916, + "2021": 975560.7935286596, + "2022": 877411.1923510631, + "2023": 1018314.157637685, + "2024": 855796.5845695788, + "2025": 842684.590295586, + "2026": 837812.5811310069, + "2027": 837556.6828724253, + "2028": 837250.9203984835, + "2029": 828914.5719280979, + "2030": 813993.393791282, + "2031": 795460.7310260322, + "2032": 777742.415139855, + "2033": 761792.137490943, + "2034": 746313.581437647, + "2035": 730631.5916222986, + "2036": 716199.2663452716, + "2037": 702709.1605977501, + "2038": 688581.5270906541, + "2039": 675482.6871802227, + "2040": 663012.0446087001, + "2041": 651431.3100278695, + "2042": 639888.6619182804, + "2043": 629071.1863394356, + "2044": 618975.2123061552, + "2045": 608326.2961301538, + "2046": 588538.7682642445, + "2047": 571825.3845710625, + "2048": 559703.4855916296, + "2049": 550589.5000939703, + "2050": 541730.3421508817 + } + }, + "panel management": { + "stock": { + "2015": 15973.493975903615, + "2016": 15936.204819277109, + "2017": 15935.602409638554, + "2018": 15943.674698795181, + "2019": 15946.325301204819, + "2020": 15947.710843373494, + "2021": 15983.132530120482, + "2022": 15932.048192771084, + "2023": 15886.024096385541, + "2024": 15831.746987951807, + "2025": 15772.650602409638, + "2026": 15722.22891566265, + "2027": 15678.313253012047, + "2028": 15639.216867469879, + "2029": 15599.33734939759, + "2030": 15549.156626506025, + "2031": 15493.192771084337, + "2032": 15439.33734939759, + "2033": 15390.421686746988, + "2034": 15341.746987951807, + "2035": 15290.0, + "2036": 15240.843373493975, + "2037": 15188.192771084337, + "2038": 15131.385542168675, + "2039": 15073.313253012047, + "2040": 15020.66265060241, + "2041": 14972.469879518072, + "2042": 14927.289156626506, + "2043": 14883.795180722891, + "2044": 14841.204819277109, + "2045": 14799.397590361446, + "2046": 14756.144578313253, + "2047": 14714.819277108434, + "2048": 14674.33734939759, + "2049": 14633.674698795181, + "2050": 14594.397590361446 + }, + "energy": { + "2015": 330008.73735171853, + "2016": 356371.56623238366, + "2017": 388481.5575166365, + "2018": 380946.7728477706, + "2019": 472164.3823176296, + "2020": 382177.3197995465, + "2021": 399125.313051612, + "2022": 358969.9577362303, + "2023": 416616.7394672872, + "2024": 350126.90340840246, + "2025": 344762.47214583703, + "2026": 342769.2163734628, + "2027": 342664.52225983783, + "2028": 342539.4275000433, + "2029": 339128.82744823594, + "2030": 333024.2156859957, + "2031": 325442.0589645213, + "2032": 318193.07107803744, + "2033": 311667.430029205, + "2034": 305334.7815962837, + "2035": 298918.903533284, + "2036": 293014.2931979089, + "2037": 287495.1674650023, + "2038": 281715.21383873705, + "2039": 276356.1643417255, + "2040": 271254.12543924944, + "2041": 266516.16923436447, + "2042": 261793.79511811823, + "2043": 257368.1064727004, + "2044": 253237.6014100494, + "2045": 248880.8744581251, + "2046": 240785.32233427223, + "2047": 233947.4763046419, + "2048": 228988.1167680145, + "2049": 225259.36676183224, + "2050": 221634.87281859032 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 216207.38461538462, + "2016": 215702.66153846154, + "2017": 215694.5076923077, + "2018": 215803.76923076922, + "2019": 215839.64615384614, + "2020": 215858.4, + "2021": 216337.84615384616, + "2022": 215646.4, + "2023": 215023.44615384616, + "2024": 214288.78461538462, + "2025": 213488.8923076923, + "2026": 212806.4153846154, + "2027": 212212.0, + "2028": 211682.8153846154, + "2029": 211143.03076923077, + "2030": 210463.8153846154, + "2031": 209706.3230769231, + "2032": 208977.36923076923, + "2033": 208315.27692307692, + "2034": 207656.44615384616, + "2035": 206956.03076923077, + "2036": 206290.6769230769, + "2037": 205578.03076923077, + "2038": 204809.12307692308, + "2039": 204023.0923076923, + "2040": 203310.44615384616, + "2041": 202658.13846153844, + "2042": 202046.6, + "2043": 201457.8923076923, + "2044": 200881.4153846154, + "2045": 200315.53846153847, + "2046": 199730.0923076923, + "2047": 199170.73846153845, + "2048": 198622.8, + "2049": 198072.4153846154, + "2050": 197540.78461538462 + }, + "energy": { + "2015": 4170813.598165014, + "2016": 4504000.064874795, + "2017": 4909822.011772482, + "2018": 4814593.677491569, + "2019": 5967446.929263245, + "2020": 4830145.938322099, + "2021": 5044343.05711531, + "2022": 4536839.821496298, + "2023": 5265408.352935185, + "2024": 4425076.9283808125, + "2025": 4357278.593597684, + "2026": 4332086.841564831, + "2027": 4330763.66558998, + "2028": 4329182.656161572, + "2029": 4286077.8063077945, + "2030": 4208924.7043814855, + "2031": 4113097.658676209, + "2032": 4021481.365445593, + "2033": 3939007.087213964, + "2034": 3858971.945088995, + "2035": 3777884.9057455254, + "2036": 3703259.520744276, + "2037": 3633506.0807550307, + "2038": 3560456.1688810396, + "2039": 3492725.8515120395, + "2040": 3428243.761117764, + "2041": 3368363.1278793067, + "2042": 3308679.428781757, + "2043": 3252745.3873630897, + "2044": 3200542.022019361, + "2045": 3145479.5525817373, + "2046": 3043163.9619286545, + "2047": 2956743.882777401, + "2048": 2894065.044757698, + "2049": 2846939.258468689, + "2050": 2801131.111853381 + } + }, + "panel replacement": { + "stock": { + "2015": 12238.153846153848, + "2016": 12209.584615384616, + "2017": 12209.123076923077, + "2018": 12215.307692307693, + "2019": 12217.338461538462, + "2020": 12218.400000000001, + "2021": 12245.538461538463, + "2022": 12206.400000000001, + "2023": 12171.138461538461, + "2024": 12129.553846153847, + "2025": 12084.276923076925, + "2026": 12045.646153846155, + "2027": 12012.0, + "2028": 11982.046153846155, + "2029": 11951.492307692308, + "2030": 11913.046153846155, + "2031": 11870.169230769232, + "2032": 11828.907692307694, + "2033": 11791.43076923077, + "2034": 11754.138461538461, + "2035": 11714.492307692308, + "2036": 11676.83076923077, + "2037": 11636.492307692308, + "2038": 11592.969230769231, + "2039": 11548.476923076923, + "2040": 11508.138461538461, + "2041": 11471.215384615385, + "2042": 11436.6, + "2043": 11403.276923076925, + "2044": 11370.646153846155, + "2045": 11338.615384615385, + "2046": 11305.476923076923, + "2047": 11273.815384615385, + "2048": 11242.800000000001, + "2049": 11211.646153846155, + "2050": 11181.553846153847 + }, + "energy": { + "2015": 267369.6960072585, + "2016": 288728.58971498016, + "2017": 314743.7754866113, + "2018": 308639.17018869845, + "2019": 382542.74228858436, + "2020": 309636.1467144089, + "2021": 323367.2371094742, + "2022": 290833.77987469063, + "2023": 337538.6114828384, + "2024": 283669.2279104586, + "2025": 279323.0206935408, + "2026": 277708.1053000844, + "2027": 277623.28320246877, + "2028": 277521.93271045823, + "2029": 274758.69951132574, + "2030": 269812.8056413312, + "2031": 263669.81999201665, + "2032": 257796.76431742153, + "2033": 252509.75683549757, + "2034": 247379.10999257336, + "2035": 242181.0313565656, + "2036": 237397.17659235676, + "2037": 232925.63750137697, + "2038": 228242.77832500453, + "2039": 223900.93135936887, + "2040": 219767.31174275134, + "2041": 215928.66819542708, + "2042": 212102.64909658238, + "2043": 208517.00152481216, + "2044": 205170.50866580516, + "2045": 201640.73315116132, + "2046": 195081.79980977357, + "2047": 189541.84705289188, + "2048": 185523.82479584613, + "2049": 182502.82976510708, + "2050": 179566.30192780952 + } + }, + "panel management": { + "stock": { + "2015": 36714.46153846154, + "2016": 36628.75384615385, + "2017": 36627.36923076923, + "2018": 36645.92307692308, + "2019": 36652.015384615384, + "2020": 36655.200000000004, + "2021": 36736.61538461539, + "2022": 36619.200000000004, + "2023": 36513.415384615386, + "2024": 36388.66153846154, + "2025": 36252.83076923077, + "2026": 36136.93846153846, + "2027": 36036.0, + "2028": 35946.13846153847, + "2029": 35854.47692307692, + "2030": 35739.13846153847, + "2031": 35610.50769230769, + "2032": 35486.72307692308, + "2033": 35374.29230769231, + "2034": 35262.415384615386, + "2035": 35143.47692307692, + "2036": 35030.49230769231, + "2037": 34909.47692307692, + "2038": 34778.907692307694, + "2039": 34645.43076923077, + "2040": 34524.415384615386, + "2041": 34413.64615384616, + "2042": 34309.8, + "2043": 34209.83076923077, + "2044": 34111.93846153846, + "2045": 34015.846153846156, + "2046": 33916.43076923077, + "2047": 33821.446153846155, + "2048": 33728.4, + "2049": 33634.93846153846, + "2050": 33544.66153846154 + }, + "energy": { + "2015": 835318.7058277279, + "2016": 902048.3454102246, + "2017": 983325.2127409071, + "2018": 964253.1523197321, + "2019": 1195143.32844817, + "2020": 967367.9149634927, + "2021": 1010266.7057752162, + "2022": 908625.3986290115, + "2023": 1054541.0355819773, + "2024": 886241.8437087286, + "2025": 872663.3857087751, + "2026": 867618.0531350841, + "2027": 867353.051207551, + "2028": 867036.4111279702, + "2029": 858403.4941808794, + "2030": 842951.4899771832, + "2031": 823759.5213317747, + "2032": 805410.8702369855, + "2033": 788893.155950538, + "2034": 772863.9449184312, + "2035": 756624.0628979091, + "2036": 741678.3026633676, + "2037": 727708.2817435923, + "2038": 713078.0527939558, + "2039": 699513.2171285916, + "2040": 686598.9271394848, + "2041": 674606.203925266, + "2042": 662652.9221216604, + "2043": 651450.6111120982, + "2044": 640995.4693148335, + "2045": 629967.7142671011, + "2046": 609476.2382615721, + "2047": 592168.2701697075, + "2048": 579615.1304464557, + "2049": 570176.9117662039, + "2050": 561002.5862188094 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 172354.0, + "2016": 171951.65, + "2017": 171945.15, + "2018": 172032.25, + "2019": 172060.85, + "2020": 172075.80000000002, + "2021": 172458.0, + "2022": 171906.80000000002, + "2023": 171410.2, + "2024": 170824.55000000002, + "2025": 170186.9, + "2026": 169642.85, + "2027": 169169.0, + "2028": 168747.15, + "2029": 168316.85, + "2030": 167775.4, + "2031": 167171.55000000002, + "2032": 166590.45, + "2033": 166062.65, + "2034": 165537.45, + "2035": 164979.1, + "2036": 164448.7, + "2037": 163880.6, + "2038": 163267.65, + "2039": 162641.05000000002, + "2040": 162072.95, + "2041": 161552.95, + "2042": 161065.45, + "2043": 160596.15, + "2044": 160136.6, + "2045": 159685.5, + "2046": 159218.80000000002, + "2047": 158772.9, + "2048": 158336.1, + "2049": 157897.35, + "2050": 157473.55000000002 + }, + "energy": { + "2015": 3334288.6356025464, + "2016": 3600649.1006148783, + "2017": 3925076.810885694, + "2018": 3848948.0783717544, + "2019": 4770577.732977014, + "2020": 3861381.0786304986, + "2021": 4032617.457855221, + "2022": 3626902.3063076967, + "2023": 4209344.488740182, + "2024": 3537555.291480428, + "2025": 3483355.022909418, + "2026": 3463215.8892518957, + "2027": 3462158.097885293, + "2028": 3460894.185786166, + "2029": 3426434.7193957153, + "2030": 3364755.9354127636, + "2031": 3288148.5728542823, + "2032": 3214907.427412235, + "2033": 3148974.716164188, + "2034": 3084991.9323367053, + "2035": 3020168.2265022993, + "2036": 2960510.184424705, + "2037": 2904746.939010753, + "2038": 2846348.3831269857, + "2039": 2792202.489963942, + "2040": 2740653.338667389, + "2041": 2692782.746946984, + "2042": 2645069.5910008075, + "2043": 2600354.0374868265, + "2044": 2558620.9118725867, + "2045": 2514602.1223071995, + "2046": 2432807.598737594, + "2047": 2363720.4815553087, + "2048": 2313612.9108420517, + "2049": 2275938.9726597248, + "2050": 2239318.3999387007 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 92806.0, + "2016": 92589.34999999999, + "2017": 92585.84999999999, + "2018": 92632.75, + "2019": 92648.15, + "2020": 92656.2, + "2021": 92862.0, + "2022": 92565.2, + "2023": 92297.79999999999, + "2024": 91982.45, + "2025": 91639.09999999999, + "2026": 91346.15, + "2027": 91091.0, + "2028": 90863.84999999999, + "2029": 90632.15, + "2030": 90340.59999999999, + "2031": 90015.45, + "2032": 89702.54999999999, + "2033": 89418.34999999999, + "2034": 89135.54999999999, + "2035": 88834.9, + "2036": 88549.29999999999, + "2037": 88243.4, + "2038": 87913.34999999999, + "2039": 87575.95, + "2040": 87270.04999999999, + "2041": 86990.04999999999, + "2042": 86727.54999999999, + "2043": 86474.84999999999, + "2044": 86227.4, + "2045": 85984.5, + "2046": 85733.2, + "2047": 85493.09999999999, + "2048": 85257.9, + "2049": 85021.65, + "2050": 84793.45 + }, + "energy": { + "2015": 1939213.3643974536, + "2016": 2094127.8993851214, + "2017": 2282814.189114306, + "2018": 2238537.9216282456, + "2019": 2774555.267022986, + "2020": 2245768.9213695014, + "2021": 2345359.542144779, + "2022": 2109396.6936923033, + "2023": 2448143.5112598184, + "2024": 2057432.708519572, + "2025": 2025909.9770905818, + "2026": 2014197.1107481043, + "2027": 2013581.902114707, + "2028": 2012846.814213834, + "2029": 1992805.2806042845, + "2030": 1956933.0645872364, + "2031": 1912378.4271457174, + "2032": 1869781.5725877648, + "2033": 1831435.2838358118, + "2034": 1794223.067663295, + "2035": 1756521.773497701, + "2036": 1721824.8155752951, + "2037": 1689393.0609892472, + "2038": 1655428.6168730145, + "2039": 1623937.5100360578, + "2040": 1593956.6613326108, + "2041": 1566115.253053016, + "2042": 1538365.4089991928, + "2043": 1512358.9625131732, + "2044": 1488087.0881274133, + "2045": 1462485.8776928007, + "2046": 1414914.4012624056, + "2047": 1374733.5184446916, + "2048": 1345591.0891579485, + "2049": 1323680.0273402755, + "2050": 1302381.600061299 + } + } } }, "boiler (NG)": { - "stock": { - "2015": 56627.0, - "2016": 55630.0, - "2017": 54650.0, - "2018": 53687.0, - "2019": 52742.0, - "2020": 51813.0, - "2021": 50900.0, - "2022": 50734.0, - "2023": 50585.0, - "2024": 50409.0, - "2025": 50215.0, - "2026": 50045.0, - "2027": 49891.0, - "2028": 49746.0, - "2029": 49595.0, - "2030": 49408.0, - "2031": 49201.0, - "2032": 48999.0, - "2033": 48811.0, - "2034": 48622.0, - "2035": 48423.0, - "2036": 48231.0, - "2037": 48029.0, - "2038": 47814.0, - "2039": 47595.0, - "2040": 47392.0, - "2041": 47203.0, - "2042": 47022.0, - "2043": 46848.0, - "2044": 46676.0, - "2045": 46506.0, - "2046": 46334.0, - "2047": 46169.0, - "2048": 46008.0, - "2049": 45848.0, - "2050": 45693.0 - }, - "energy": { - "2015": 612874, - "2016": 655220, - "2017": 704412, - "2018": 681296, - "2019": 833459, - "2020": 664960, - "2021": 682531, - "2022": 614993, - "2023": 715792, - "2024": 603285, - "2025": 595954, - "2026": 594583, - "2027": 596290, - "2028": 597674, - "2029": 592892, - "2030": 582997, - "2031": 570194, - "2032": 557692, - "2033": 545525, - "2034": 533399, - "2035": 521003, - "2036": 509370, - "2037": 498414, - "2038": 487007, - "2039": 476342, - "2040": 466101, - "2041": 456479, - "2042": 447005, - "2043": 438158, - "2044": 429927, - "2045": 421387, - "2046": 406436, - "2047": 393744, - "2048": 384377, - "2049": 377200, - "2050": 370245 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 46393.2048192771, + "2016": 45576.385542168675, + "2017": 44773.49397590361, + "2018": 43984.530120481926, + "2019": 43210.31325301205, + "2020": 42449.2048192771, + "2021": 41701.2048192771, + "2022": 41565.2048192771, + "2023": 41443.13253012048, + "2024": 41298.93975903614, + "2025": 41140.0, + "2026": 41000.72289156626, + "2027": 40874.554216867466, + "2028": 40755.75903614458, + "2029": 40632.048192771086, + "2030": 40478.843373493975, + "2031": 40309.25301204819, + "2032": 40143.75903614458, + "2033": 39989.73493975904, + "2034": 39834.89156626506, + "2035": 39671.85542168675, + "2036": 39514.554216867466, + "2037": 39349.06024096385, + "2038": 39172.9156626506, + "2039": 38993.49397590361, + "2040": 38827.180722891564, + "2041": 38672.33734939759, + "2042": 38524.048192771086, + "2043": 38381.49397590361, + "2044": 38240.57831325301, + "2045": 38101.301204819276, + "2046": 37960.385542168675, + "2047": 37825.20481927711, + "2048": 37693.301204819276, + "2049": 37562.21686746988, + "2050": 37435.22891566265 + }, + "energy": { + "2015": 480777.3535423101, + "2016": 513996.2497805299, + "2017": 552585.583926624, + "2018": 534451.923003687, + "2019": 653818.2600436963, + "2020": 521636.92539003864, + "2021": 535420.7355681371, + "2022": 482439.63194236654, + "2023": 561512.7798646333, + "2024": 473255.1319386572, + "2025": 467504.22917753714, + "2026": 466428.7295614554, + "2027": 467767.80895215675, + "2028": 468853.50659523276, + "2029": 465102.201588593, + "2030": 457339.9341187686, + "2031": 447296.44645670074, + "2032": 437489.08234272955, + "2033": 427944.51353976305, + "2034": 418432.10774500907, + "2035": 408707.8967742215, + "2036": 399582.23154163256, + "2037": 390987.64817635756, + "2038": 382039.27172074496, + "2039": 373672.9672674173, + "2040": 365639.27538682387, + "2041": 358091.1664838779, + "2042": 350659.158195943, + "2043": 343719.00859457493, + "2044": 337262.0885800095, + "2045": 330562.76930842793, + "2046": 318834.2538014704, + "2047": 308877.84160066076, + "2048": 301529.7709195243, + "2049": 295899.675555105, + "2050": 290443.7311132021 + } + }, + "panel replacement": { + "stock": { + "2015": 6822.530120481928, + "2016": 6702.409638554217, + "2017": 6584.3373493975905, + "2018": 6468.313253012048, + "2019": 6354.457831325301, + "2020": 6242.530120481928, + "2021": 6132.530120481928, + "2022": 6112.530120481928, + "2023": 6094.578313253012, + "2024": 6073.373493975903, + "2025": 6050.0, + "2026": 6029.518072289156, + "2027": 6010.963855421686, + "2028": 5993.493975903614, + "2029": 5975.301204819277, + "2030": 5952.77108433735, + "2031": 5927.831325301205, + "2032": 5903.493975903614, + "2033": 5880.843373493976, + "2034": 5858.0722891566265, + "2035": 5834.096385542169, + "2036": 5810.963855421686, + "2037": 5786.626506024097, + "2038": 5760.722891566265, + "2039": 5734.3373493975905, + "2040": 5709.879518072289, + "2041": 5687.108433734939, + "2042": 5665.301204819277, + "2043": 5644.3373493975905, + "2044": 5623.614457831325, + "2045": 5603.1325301204815, + "2046": 5582.409638554217, + "2047": 5562.530120481928, + "2048": 5543.1325301204815, + "2049": 5523.855421686747, + "2050": 5505.180722891566 + }, + "energy": { + "2015": 93743.80713086356, + "2016": 100220.95456535017, + "2017": 107745.25052240079, + "2018": 104209.47996330212, + "2019": 127483.98487696069, + "2020": 101710.76271752274, + "2021": 104398.38274235069, + "2022": 94067.9245307048, + "2023": 109485.9093285326, + "2024": 92277.09559378114, + "2025": 91155.76257904017, + "2026": 90946.05755063887, + "2027": 91207.15637155864, + "2028": 91418.8498502657, + "2029": 90687.40605317235, + "2030": 89173.88945504633, + "2031": 87215.57181929013, + "2032": 85303.29445599839, + "2033": 83442.25792750932, + "2034": 81587.49266536921, + "2035": 79691.42881995534, + "2036": 77912.07171171883, + "2037": 76236.26697709844, + "2038": 74491.47831263926, + "2039": 72860.18427332504, + "2040": 71293.74430552224, + "2041": 69821.98516381747, + "2042": 68372.86376405536, + "2043": 67019.64685211792, + "2044": 65760.65189313101, + "2045": 64454.39299995301, + "2046": 62167.52219059654, + "2047": 60226.18286129733, + "2048": 58793.42793712891, + "2049": 57695.65041062557, + "2050": 56631.829497036226 + } + }, + "panel management": { + "stock": { + "2015": 3411.265060240964, + "2016": 3351.2048192771085, + "2017": 3292.1686746987953, + "2018": 3234.156626506024, + "2019": 3177.2289156626507, + "2020": 3121.265060240964, + "2021": 3066.265060240964, + "2022": 3056.265060240964, + "2023": 3047.289156626506, + "2024": 3036.6867469879517, + "2025": 3025.0, + "2026": 3014.759036144578, + "2027": 3005.481927710843, + "2028": 2996.746987951807, + "2029": 2987.6506024096384, + "2030": 2976.385542168675, + "2031": 2963.9156626506024, + "2032": 2951.746987951807, + "2033": 2940.421686746988, + "2034": 2929.0361445783133, + "2035": 2917.0481927710844, + "2036": 2905.481927710843, + "2037": 2893.3132530120483, + "2038": 2880.3614457831327, + "2039": 2867.1686746987953, + "2040": 2854.9397590361446, + "2041": 2843.5542168674697, + "2042": 2832.6506024096384, + "2043": 2822.1686746987953, + "2044": 2811.8072289156626, + "2045": 2801.5662650602408, + "2046": 2791.2048192771085, + "2047": 2781.265060240964, + "2048": 2771.5662650602408, + "2049": 2761.9277108433735, + "2050": 2752.590361445783 + }, + "energy": { + "2015": 38352.8393268263, + "2016": 41002.79565411998, + "2017": 44081.165550975194, + "2018": 42634.59703301079, + "2019": 52156.7550793431, + "2020": 41612.31189243861, + "2021": 42711.88168951217, + "2022": 38485.443526928684, + "2023": 44793.31080683412, + "2024": 37752.77246756169, + "2025": 37294.0082434227, + "2026": 37208.21288790577, + "2027": 37315.03467628462, + "2028": 37401.64355450155, + "2029": 37102.39235823465, + "2030": 36483.17642618508, + "2031": 35681.98172400917, + "2032": 34899.623201272065, + "2033": 34138.22853272764, + "2034": 33379.399589621724, + "2035": 32603.674405823193, + "2036": 31875.6967466486, + "2037": 31190.084846543996, + "2038": 30476.249966615807, + "2039": 29808.848459257686, + "2040": 29167.980307653885, + "2041": 28565.848352304623, + "2042": 27972.978040001683, + "2043": 27419.34455330714, + "2044": 26904.259526859438, + "2045": 26369.837691619086, + "2046": 25434.224007933073, + "2047": 24639.97553804191, + "2048": 24053.80114334678, + "2049": 23604.674034269494, + "2050": 23169.439389761686 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 46172.78461538461, + "2016": 45359.846153846156, + "2017": 44560.76923076923, + "2018": 43775.553846153845, + "2019": 43005.015384615384, + "2020": 42247.52307692308, + "2021": 41503.07692307692, + "2022": 41367.723076923074, + "2023": 41246.230769230766, + "2024": 41102.723076923074, + "2025": 40944.53846153846, + "2026": 40805.92307692308, + "2027": 40680.35384615385, + "2028": 40562.123076923075, + "2029": 40439.0, + "2030": 40286.52307692308, + "2031": 40117.73846153846, + "2032": 39953.03076923077, + "2033": 39799.73846153846, + "2034": 39645.63076923077, + "2035": 39483.36923076923, + "2036": 39326.81538461539, + "2037": 39162.10769230769, + "2038": 38986.8, + "2039": 38808.230769230766, + "2040": 38642.70769230769, + "2041": 38488.6, + "2042": 38341.015384615384, + "2043": 38199.13846153846, + "2044": 38058.89230769231, + "2045": 37920.27692307692, + "2046": 37780.03076923077, + "2047": 37645.49230769231, + "2048": 37514.21538461538, + "2049": 37383.75384615384, + "2050": 37257.36923076923 + }, + "energy": { + "2015": 484722.14728690434, + "2016": 518213.6056437791, + "2017": 557119.5665253589, + "2018": 538837.118327713, + "2019": 659182.8600260348, + "2020": 525916.9732439292, + "2021": 539813.8800306068, + "2022": 486398.0647350274, + "2023": 566120.010394939, + "2024": 477138.2056115614, + "2025": 471340.1165071773, + "2026": 470255.7923819406, + "2027": 471605.85896237753, + "2028": 472700.46478975005, + "2029": 468918.3802041321, + "2030": 461092.42307851755, + "2031": 450966.5282751579, + "2032": 441078.6944212485, + "2033": 431455.81212237506, + "2034": 421865.35673023737, + "2035": 412061.3582937423, + "2036": 402860.8166825978, + "2037": 394195.7144826753, + "2038": 385173.91630865954, + "2039": 376738.9660565444, + "2040": 368639.3574740867, + "2041": 361029.3160933223, + "2042": 353536.3279368723, + "2043": 346539.2341834299, + "2044": 340029.33493118803, + "2045": 333275.0475281816, + "2046": 321450.2991719346, + "2047": 311412.19428681076, + "2048": 304003.83244793944, + "2049": 298327.5419688554, + "2050": 292826.83132624306 + } + }, + "panel replacement": { + "stock": { + "2015": 2613.5538461538463, + "2016": 2567.538461538462, + "2017": 2522.3076923076924, + "2018": 2477.8615384615387, + "2019": 2434.246153846154, + "2020": 2391.369230769231, + "2021": 2349.2307692307695, + "2022": 2341.569230769231, + "2023": 2334.6923076923076, + "2024": 2326.5692307692307, + "2025": 2317.6153846153848, + "2026": 2309.769230769231, + "2027": 2302.6615384615384, + "2028": 2295.9692307692308, + "2029": 2289.0, + "2030": 2280.369230769231, + "2031": 2270.8153846153846, + "2032": 2261.492307692308, + "2033": 2252.8153846153846, + "2034": 2244.0923076923077, + "2035": 2234.9076923076923, + "2036": 2226.046153846154, + "2037": 2216.723076923077, + "2038": 2206.8, + "2039": 2196.6923076923076, + "2040": 2187.323076923077, + "2041": 2178.6, + "2042": 2170.246153846154, + "2043": 2162.2153846153847, + "2044": 2154.276923076923, + "2045": 2146.4307692307693, + "2046": 2138.492307692308, + "2047": 2130.876923076923, + "2048": 2123.446153846154, + "2049": 2116.0615384615385, + "2050": 2108.9076923076923 + }, + "energy": { + "2015": 31073.07725885996, + "2016": 33220.04470992443, + "2017": 35714.10844328208, + "2018": 34542.11345913231, + "2019": 42256.86829444904, + "2020": 33713.868517919705, + "2021": 34604.72869556703, + "2022": 31180.5118224269, + "2023": 36291.08122921496, + "2024": 30586.9092409065, + "2025": 30215.223169406156, + "2026": 30145.712651874175, + "2027": 30232.258569764104, + "2028": 30302.428195048033, + "2029": 30059.977943525097, + "2030": 29558.29554310279, + "2031": 28909.175808630152, + "2032": 28275.316953644844, + "2033": 27658.442798421176, + "2034": 27043.64736764595, + "2035": 26415.1627758688, + "2036": 25825.36273907116, + "2037": 25269.88700597093, + "2038": 24691.545303937863, + "2039": 24150.823444361926, + "2040": 23631.59863761864, + "2041": 23143.75749998717, + "2042": 22663.4200506086, + "2043": 22214.87187511228, + "2044": 21797.55526693886, + "2045": 21364.572174507684, + "2046": 20606.547559175306, + "2047": 19963.05559089235, + "2048": 19488.143105318246, + "2049": 19124.26492564863, + "2050": 18771.64227835837 + } + }, + "panel management": { + "stock": { + "2015": 7840.661538461539, + "2016": 7702.615384615385, + "2017": 7566.923076923077, + "2018": 7433.584615384616, + "2019": 7302.738461538462, + "2020": 7174.107692307693, + "2021": 7047.6923076923085, + "2022": 7024.707692307693, + "2023": 7004.076923076924, + "2024": 6979.707692307693, + "2025": 6952.846153846154, + "2026": 6929.307692307692, + "2027": 6907.984615384616, + "2028": 6887.907692307693, + "2029": 6867.0, + "2030": 6841.107692307693, + "2031": 6812.446153846155, + "2032": 6784.476923076923, + "2033": 6758.446153846155, + "2034": 6732.276923076924, + "2035": 6704.723076923077, + "2036": 6678.138461538462, + "2037": 6650.169230769231, + "2038": 6620.400000000001, + "2039": 6590.076923076924, + "2040": 6561.969230769231, + "2041": 6535.8, + "2042": 6510.738461538462, + "2043": 6486.646153846154, + "2044": 6462.83076923077, + "2045": 6439.292307692308, + "2046": 6415.476923076923, + "2047": 6392.630769230769, + "2048": 6370.338461538462, + "2049": 6348.184615384615, + "2050": 6326.723076923077 + }, + "energy": { + "2015": 97078.7754542357, + "2016": 103786.3496462965, + "2017": 111578.32503135894, + "2018": 107916.76821315469, + "2019": 132019.27167951624, + "2020": 105329.15823815102, + "2021": 108112.39127382619, + "2022": 97414.42344254574, + "2023": 113380.90837584606, + "2024": 95559.8851475321, + "2025": 94398.66032341654, + "2026": 94181.49496618526, + "2027": 94451.88246785833, + "2028": 94671.10701520194, + "2029": 93913.64185234276, + "2030": 92346.28137837966, + "2031": 90318.29591621194, + "2032": 88337.98862510666, + "2033": 86410.74507920377, + "2034": 84489.9959021167, + "2035": 82526.4789303889, + "2036": 80683.82057833101, + "2037": 78948.39851135378, + "2038": 77141.53838740257, + "2039": 75452.21049909368, + "2040": 73830.04388829468, + "2041": 72305.92640669055, + "2042": 70805.2520125191, + "2043": 69403.8939414578, + "2044": 68100.10980187313, + "2045": 66747.38029731074, + "2046": 64379.153268890084, + "2047": 62368.750122296886, + "2048": 60885.024446742325, + "2049": 59748.19310549592, + "2050": 58646.52639539856 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 36807.55, + "2016": 36159.5, + "2017": 35522.5, + "2018": 34896.55, + "2019": 34282.3, + "2020": 33678.450000000004, + "2021": 33085.0, + "2022": 32977.1, + "2023": 32880.25, + "2024": 32765.850000000002, + "2025": 32639.75, + "2026": 32529.25, + "2027": 32429.15, + "2028": 32334.9, + "2029": 32236.75, + "2030": 32115.2, + "2031": 31980.65, + "2032": 31849.350000000002, + "2033": 31727.15, + "2034": 31604.3, + "2035": 31474.95, + "2036": 31350.15, + "2037": 31218.850000000002, + "2038": 31079.100000000002, + "2039": 30936.75, + "2040": 30804.8, + "2041": 30681.95, + "2042": 30564.3, + "2043": 30451.2, + "2044": 30339.4, + "2045": 30228.9, + "2046": 30117.100000000002, + "2047": 30009.850000000002, + "2048": 29905.2, + "2049": 29801.2, + "2050": 29700.45 + }, + "energy": { + "2015": 387503.1835118817, + "2016": 414277.38148568076, + "2017": 445380.1148424825, + "2018": 430764.51099885284, + "2019": 526972.9435848631, + "2020": 420435.71257397253, + "2021": 431545.3671481383, + "2022": 388842.96827328723, + "2023": 452575.37231525045, + "2024": 381440.325523624, + "2025": 376805.1381305781, + "2026": 375938.29296404344, + "2027": 377017.5815849586, + "2028": 377892.6462899069, + "2029": 374869.12069809873, + "2030": 368612.7874210302, + "2031": 360517.8066280734, + "2032": 352613.13976299914, + "2033": 344920.2840801196, + "2034": 337253.3515568521, + "2035": 329415.70554345736, + "2036": 322060.48320771835, + "2037": 315133.3091416686, + "2038": 307920.98031988787, + "2039": 301177.7974598641, + "2040": 294702.6980065585, + "2041": 288618.97503617423, + "2042": 282628.828349267, + "2043": 277035.1163227663, + "2044": 271830.88396262977, + "2045": 266431.2794971255, + "2046": 256978.17804937906, + "2047": 248953.37946903007, + "2048": 243030.88590598808, + "2049": 238493.06842953328, + "2050": 234095.6153782941 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 19819.449999999997, + "2016": 19470.5, + "2017": 19127.5, + "2018": 18790.449999999997, + "2019": 18459.699999999997, + "2020": 18134.55, + "2021": 17815.0, + "2022": 17756.899999999998, + "2023": 17704.75, + "2024": 17643.149999999998, + "2025": 17575.25, + "2026": 17515.75, + "2027": 17461.85, + "2028": 17411.1, + "2029": 17358.25, + "2030": 17292.8, + "2031": 17220.35, + "2032": 17149.649999999998, + "2033": 17083.85, + "2034": 17017.7, + "2035": 16948.05, + "2036": 16880.85, + "2037": 16810.149999999998, + "2038": 16734.899999999998, + "2039": 16658.25, + "2040": 16587.2, + "2041": 16521.05, + "2042": 16457.7, + "2043": 16396.8, + "2044": 16336.599999999999, + "2045": 16277.099999999999, + "2046": 16216.9, + "2047": 16159.15, + "2048": 16102.8, + "2049": 16046.8, + "2050": 15992.55 + }, + "energy": { + "2015": 225370.81648811832, + "2016": 240942.61851431924, + "2017": 259031.88515751754, + "2018": 250531.48900114716, + "2019": 306486.0564151369, + "2020": 244524.28742602747, + "2021": 250985.6328518617, + "2022": 226150.03172671274, + "2023": 263216.62768474955, + "2024": 221844.67447637598, + "2025": 219148.86186942187, + "2026": 218644.70703595658, + "2027": 219272.41841504138, + "2028": 219781.35371009316, + "2029": 218022.8793019013, + "2030": 214384.21257896977, + "2031": 209676.19337192658, + "2032": 205078.8602370009, + "2033": 200604.71591988034, + "2034": 196145.6484431479, + "2035": 191587.29445654264, + "2036": 187309.51679228165, + "2037": 183280.69085833142, + "2038": 179086.01968011213, + "2039": 175164.2025401359, + "2040": 171398.30199344145, + "2041": 167860.0249638258, + "2042": 164376.17165073298, + "2043": 161122.88367723374, + "2044": 158096.11603737023, + "2045": 154955.72050287452, + "2046": 149457.82195062094, + "2047": 144790.62053096993, + "2048": 141346.11409401192, + "2049": 138706.93157046672, + "2050": 136149.3846217059 + } + } } }, "NGHP": { - "stock": { - "2015": 18688.0, - "2016": 18359.0, - "2017": 18036.0, - "2018": 17718.0, - "2019": 17406.0, - "2020": 17099.0, - "2021": 16798.0, - "2022": 16502.0, - "2023": 16212.0, - "2024": 15926.0, - "2025": 15646.0, - "2026": 15370.0, - "2027": 15099.0, - "2028": 14833.0, - "2029": 14572.0, - "2030": 14315.0, - "2031": 14063.0, - "2032": 13816.0, - "2033": 13572.0, - "2034": 13333.0, - "2035": 13098.0, - "2036": 12868.0, - "2037": 12641.0, - "2038": 12418.0, - "2039": 12200.0, - "2040": 11985.0, - "2041": 11774.0, - "2042": 11566.0, - "2043": 11363.0, - "2044": 11162.0, - "2045": 10966.0, - "2046": 10773.0, - "2047": 10583.0, - "2048": 10397.0, - "2049": 10213.0, - "2050": 10034.0 - }, - "energy": { - "2015": 42888, - "2016": 45878, - "2017": 49339, - "2018": 47737, - "2019": 58417, - "2020": 46652, - "2021": 47950, - "2022": 42697, - "2023": 49096, - "2024": 40875, - "2025": 39890, - "2026": 39293, - "2027": 38888, - "2028": 38454, - "2029": 37622, - "2030": 36494, - "2031": 35211, - "2032": 33961, - "2033": 32692, - "2034": 31447, - "2035": 30202, - "2036": 29008, - "2037": 27870, - "2038": 26724, - "2039": 25637, - "2040": 24577, - "2041": 23556, - "2042": 22558, - "2043": 21612, - "2044": 20722, - "2045": 19837, - "2046": 18646, - "2047": 17607, - "2048": 16765, - "2049": 16057, - "2050": 15378 + "low efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 15310.650602409638, + "2016": 15041.108433734938, + "2017": 14776.481927710844, + "2018": 14515.951807228916, + "2019": 14260.33734939759, + "2020": 14008.819277108434, + "2021": 13762.216867469879, + "2022": 13519.710843373494, + "2023": 13282.12048192771, + "2024": 13047.807228915663, + "2025": 12818.409638554216, + "2026": 12592.289156626506, + "2027": 12370.265060240963, + "2028": 12152.33734939759, + "2029": 11938.506024096385, + "2030": 11727.951807228916, + "2031": 11521.493975903613, + "2032": 11319.132530120482, + "2033": 11119.22891566265, + "2034": 10923.421686746988, + "2035": 10730.89156626506, + "2036": 10542.4578313253, + "2037": 10356.481927710844, + "2038": 10173.78313253012, + "2039": 9995.180722891566, + "2040": 9819.036144578313, + "2041": 9646.168674698794, + "2042": 9475.759036144578, + "2043": 9309.445783132529, + "2044": 9144.77108433735, + "2045": 8984.192771084337, + "2046": 8826.072289156626, + "2047": 8670.409638554216, + "2048": 8518.024096385541, + "2049": 8367.277108433735, + "2050": 8220.626506024097 + }, + "energy": { + "2015": 33644.07551751681, + "2016": 35989.62172618532, + "2017": 38704.650297490254, + "2018": 37447.93958635749, + "2019": 45826.01099390924, + "2020": 36596.796564148346, + "2021": 37615.03033633956, + "2022": 33494.2429670634, + "2023": 38514.025639060004, + "2024": 32064.950260643993, + "2025": 31292.253599928783, + "2026": 30823.92882181002, + "2027": 30506.2210577596, + "2028": 30165.763848875944, + "2029": 29513.09012124644, + "2030": 28628.21516359491, + "2031": 27621.748345627784, + "2032": 26641.168826953657, + "2033": 25645.68449959568, + "2034": 24669.02729899625, + "2035": 23692.37009839682, + "2036": 22755.72054215929, + "2037": 21863.000948358364, + "2038": 20964.005645637924, + "2039": 20111.2936961989, + "2040": 19279.76226436324, + "2041": 18478.824913510212, + "2042": 17695.93022580079, + "2043": 16953.827646068206, + "2044": 16255.65502877223, + "2045": 15561.404729550946, + "2046": 14627.108564158236, + "2047": 13812.050868236302, + "2048": 13151.532504457407, + "2049": 12596.132265080381, + "2050": 12063.481470536595 + } + }, + "panel replacement": { + "stock": { + "2015": 2251.5662650602408, + "2016": 2211.9277108433735, + "2017": 2173.012048192771, + "2018": 2134.6987951807228, + "2019": 2097.10843373494, + "2020": 2060.120481927711, + "2021": 2023.855421686747, + "2022": 1988.1927710843374, + "2023": 1953.2530120481927, + "2024": 1918.7951807228915, + "2025": 1885.0602409638554, + "2026": 1851.8072289156626, + "2027": 1819.1566265060242, + "2028": 1787.1084337349398, + "2029": 1755.6626506024097, + "2030": 1724.698795180723, + "2031": 1694.3373493975903, + "2032": 1664.578313253012, + "2033": 1635.1807228915663, + "2034": 1606.3855421686746, + "2035": 1578.0722891566265, + "2036": 1550.3614457831325, + "2037": 1523.012048192771, + "2038": 1496.144578313253, + "2039": 1469.879518072289, + "2040": 1443.9759036144578, + "2041": 1418.55421686747, + "2042": 1393.4939759036145, + "2043": 1369.0361445783133, + "2044": 1344.8192771084337, + "2045": 1321.2048192771085, + "2046": 1297.9518072289156, + "2047": 1275.0602409638554, + "2048": 1252.6506024096386, + "2049": 1230.4819277108434, + "2050": 1208.9156626506024 + }, + "energy": { + "2015": 6560.050516465825, + "2016": 7017.394086793955, + "2017": 7546.780741277452, + "2018": 7301.742480519705, + "2019": 8935.330885571351, + "2020": 7135.7833588454505, + "2021": 7334.32247399124, + "2022": 6530.835592742524, + "2023": 7509.6120163310525, + "2024": 6252.146634502439, + "2025": 6101.483284411065, + "2026": 6010.167528061268, + "2027": 5948.2196531506015, + "2028": 5881.836004480901, + "2029": 5754.575184911334, + "2030": 5582.03888145644, + "2031": 5385.794132048083, + "2032": 5194.596987262075, + "2033": 5000.493645875321, + "2034": 4810.061289668458, + "2035": 4619.628933461594, + "2036": 4436.997420762, + "2037": 4262.931540148819, + "2038": 4087.6419978090075, + "2039": 3921.3769607030954, + "2040": 3759.2417819245616, + "2041": 3603.071954063351, + "2042": 3450.420153666202, + "2043": 3305.722154492152, + "2044": 3169.589787404515, + "2045": 3034.2222088960216, + "2046": 2852.049569343914, + "2047": 2693.1265025977846, + "2048": 2564.33610586993, + "2049": 2456.0420430631357, + "2050": 2352.1837540153765 + } + }, + "panel management": { + "stock": { + "2015": 1125.7831325301204, + "2016": 1105.9638554216867, + "2017": 1086.5060240963855, + "2018": 1067.3493975903614, + "2019": 1048.55421686747, + "2020": 1030.0602409638554, + "2021": 1011.9277108433735, + "2022": 994.0963855421687, + "2023": 976.6265060240963, + "2024": 959.3975903614457, + "2025": 942.5301204819277, + "2026": 925.9036144578313, + "2027": 909.5783132530121, + "2028": 893.5542168674699, + "2029": 877.8313253012049, + "2030": 862.3493975903615, + "2031": 847.1686746987951, + "2032": 832.289156626506, + "2033": 817.5903614457832, + "2034": 803.1927710843373, + "2035": 789.0361445783133, + "2036": 775.1807228915662, + "2037": 761.5060240963855, + "2038": 748.0722891566265, + "2039": 734.9397590361446, + "2040": 721.9879518072289, + "2041": 709.277108433735, + "2042": 696.7469879518072, + "2043": 684.5180722891566, + "2044": 672.4096385542168, + "2045": 660.6024096385543, + "2046": 648.9759036144578, + "2047": 637.5301204819277, + "2048": 626.3253012048193, + "2049": 615.2409638554217, + "2050": 604.4578313253012 + }, + "energy": { + "2015": 2683.8739660173646, + "2016": 2870.9841870207206, + "2017": 3087.568961232297, + "2018": 2987.317933122807, + "2019": 3655.658120519409, + "2020": 2919.420077006205, + "2021": 3000.6471896692, + "2022": 2671.9214401940735, + "2023": 3072.3623446089478, + "2024": 2557.903104853567, + "2025": 2496.263115660154, + "2026": 2458.9036501287146, + "2027": 2433.5592890897988, + "2028": 2406.4001466431578, + "2029": 2354.3346938422237, + "2030": 2283.7459549486503, + "2031": 2203.4575223241336, + "2032": 2125.234185784269, + "2033": 2045.8218545289985, + "2034": 1967.9114113352937, + "2035": 1890.0009681415886, + "2036": 1815.2820370787101, + "2037": 1744.0675114928176, + "2038": 1672.3523565530697, + "2039": 1604.3293430980036, + "2040": 1537.9959537121986, + "2041": 1474.1031324264375, + "2042": 1411.6496205330095, + "2043": 1352.4501994396403, + "2044": 1296.7551838232566, + "2045": 1241.3730615530326, + "2046": 1166.8418664978499, + "2047": 1101.8226291659146, + "2048": 1049.131389672662, + "2049": 1004.8256918564826, + "2050": 962.3347754480283 + } + } + }, + "moderate efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 15237.907692307692, + "2016": 14969.646153846154, + "2017": 14706.276923076923, + "2018": 14446.984615384616, + "2019": 14192.584615384616, + "2020": 13942.261538461538, + "2021": 13696.83076923077, + "2022": 13455.476923076923, + "2023": 13219.015384615384, + "2024": 12985.815384615384, + "2025": 12757.507692307692, + "2026": 12532.461538461539, + "2027": 12311.492307692308, + "2028": 12094.6, + "2029": 11881.784615384615, + "2030": 11672.23076923077, + "2031": 11466.753846153846, + "2032": 11265.353846153846, + "2033": 11066.4, + "2034": 10871.523076923077, + "2035": 10679.907692307692, + "2036": 10492.36923076923, + "2037": 10307.276923076923, + "2038": 10125.446153846153, + "2039": 9947.692307692307, + "2040": 9772.384615384615, + "2041": 9600.338461538462, + "2042": 9430.738461538462, + "2043": 9265.215384615385, + "2044": 9101.323076923078, + "2045": 8941.507692307692, + "2046": 8784.138461538461, + "2047": 8629.215384615385, + "2048": 8477.553846153845, + "2049": 8327.523076923077, + "2050": 8181.569230769231 + }, + "energy": { + "2015": 33920.12624591801, + "2016": 36284.91773713454, + "2017": 39022.223205730006, + "2018": 37755.20114254309, + "2019": 46202.01489712256, + "2020": 36897.07446429227, + "2021": 37923.6628775361, + "2022": 33769.06431453929, + "2023": 38830.0344658084, + "2024": 32328.04421520935, + "2025": 31549.00755338718, + "2026": 31076.840155308157, + "2027": 30756.52558877214, + "2028": 30413.274917471812, + "2029": 29755.245980785472, + "2030": 28863.110595470334, + "2031": 27848.3856846908, + "2032": 26859.760479332715, + "2033": 25856.10817085319, + "2034": 24871.437466316536, + "2035": 23886.766761779883, + "2036": 22942.431965621843, + "2037": 22042.387578663842, + "2038": 21136.015990391552, + "2039": 20276.30751181216, + "2040": 19437.953337668507, + "2041": 18630.444269932024, + "2042": 17841.125905974128, + "2043": 17092.93435055913, + "2044": 16389.033204344174, + "2045": 15689.08655895065, + "2046": 14747.124463285469, + "2047": 13925.379192591829, + "2048": 13259.441254262623, + "2049": 12699.483937947805, + "2050": 12162.462726397294 + } + }, + "panel replacement": { + "stock": { + "2015": 862.5230769230769, + "2016": 847.3384615384616, + "2017": 832.4307692307693, + "2018": 817.7538461538462, + "2019": 803.3538461538462, + "2020": 789.1846153846154, + "2021": 775.2923076923078, + "2022": 761.6307692307693, + "2023": 748.2461538461539, + "2024": 735.0461538461539, + "2025": 722.123076923077, + "2026": 709.3846153846155, + "2027": 696.8769230769232, + "2028": 684.6, + "2029": 672.5538461538462, + "2030": 660.6923076923077, + "2031": 649.0615384615385, + "2032": 637.6615384615385, + "2033": 626.4000000000001, + "2034": 615.3692307692309, + "2035": 604.5230769230769, + "2036": 593.9076923076923, + "2037": 583.4307692307692, + "2038": 573.1384615384616, + "2039": 563.0769230769231, + "2040": 553.1538461538462, + "2041": 543.4153846153846, + "2042": 533.8153846153847, + "2043": 524.4461538461538, + "2044": 515.1692307692308, + "2045": 506.12307692307695, + "2046": 497.21538461538466, + "2047": 488.4461538461539, + "2048": 479.8615384615385, + "2049": 471.3692307692308, + "2050": 463.10769230769233 + }, + "energy": { + "2015": 2174.4471742609185, + "2016": 2326.0419572081328, + "2017": 2501.5167210142567, + "2018": 2420.294365736184, + "2019": 2961.77673425667, + "2020": 2365.2842187469773, + "2021": 2431.0935927488117, + "2022": 2164.7633603669656, + "2023": 2489.196476112527, + "2024": 2072.3868739021414, + "2025": 2022.4467865432762, + "2026": 1992.1785305501367, + "2027": 1971.644789047253, + "2028": 1949.6407302515704, + "2029": 1907.457834127128, + "2030": 1850.2675614968744, + "2031": 1785.2186964395912, + "2032": 1721.842951060321, + "2033": 1657.5038943512857, + "2034": 1594.3816519535324, + "2035": 1531.259409555779, + "2036": 1470.7228975695, + "2037": 1413.0256189762122, + "2038": 1354.9227356124973, + "2039": 1299.8111874306837, + "2040": 1246.0685553490623, + "2041": 1194.3032465232743, + "2042": 1143.7040514124649, + "2043": 1095.7412873094331, + "2044": 1050.6177565993926, + "2045": 1005.7477288708691, + "2046": 945.3633186735003, + "2047": 892.6853991142508, + "2048": 849.9954970267743, + "2049": 814.0994748439555, + "2050": 779.6737699539359 + } + }, + "panel management": { + "stock": { + "2015": 2587.569230769231, + "2016": 2542.015384615385, + "2017": 2497.292307692308, + "2018": 2453.2615384615387, + "2019": 2410.0615384615385, + "2020": 2367.5538461538463, + "2021": 2325.876923076923, + "2022": 2284.892307692308, + "2023": 2244.7384615384617, + "2024": 2205.138461538462, + "2025": 2166.369230769231, + "2026": 2128.153846153846, + "2027": 2090.630769230769, + "2028": 2053.8, + "2029": 2017.6615384615386, + "2030": 1982.076923076923, + "2031": 1947.1846153846154, + "2032": 1912.9846153846154, + "2033": 1879.2, + "2034": 1846.1076923076923, + "2035": 1813.569230769231, + "2036": 1781.723076923077, + "2037": 1750.2923076923078, + "2038": 1719.4153846153847, + "2039": 1689.2307692307693, + "2040": 1659.4615384615386, + "2041": 1630.246153846154, + "2042": 1601.446153846154, + "2043": 1573.3384615384616, + "2044": 1545.5076923076924, + "2045": 1518.3692307692309, + "2046": 1491.646153846154, + "2047": 1465.3384615384616, + "2048": 1439.5846153846155, + "2049": 1414.1076923076923, + "2050": 1389.323076923077 + }, + "energy": { + "2015": 6793.426579821074, + "2016": 7267.040305657322, + "2017": 7815.260073255735, + "2018": 7561.504491720729, + "2019": 9253.208368620772, + "2020": 7389.641316960752, + "2021": 7595.243529715083, + "2022": 6763.172325093741, + "2023": 7776.769058079077, + "2024": 6474.568910888509, + "2025": 6318.545660069544, + "2026": 6223.981314141705, + "2027": 6159.829622180608, + "2028": 6091.084352276617, + "2029": 5959.296185087401, + "2030": 5780.621843032789, + "2031": 5577.39561886961, + "2032": 5379.3965696069645, + "2033": 5178.387934795526, + "2034": 4981.180881729932, + "2035": 4783.973828664337, + "2036": 4594.845136808658, + "2037": 4414.586802359945, + "2038": 4233.0612739959515, + "2039": 4060.8813007571553, + "2040": 3892.9781069824317, + "2041": 3731.252483544703, + "2042": 3573.1700426134066, + "2043": 3423.3243621314364, + "2044": 3282.349039056433, + "2045": 3142.1657121784797, + "2046": 2953.5122180410312, + "2047": 2788.9354082939203, + "2048": 2655.5632487106022, + "2049": 2543.4165872082394, + "2050": 2435.863503648771 + } + } + }, + "high efficiency upgrade": { + "no panel management": { + "stock": { + "2015": 12147.2, + "2016": 11933.35, + "2017": 11723.4, + "2018": 11516.7, + "2019": 11313.9, + "2020": 11114.35, + "2021": 10918.7, + "2022": 10726.300000000001, + "2023": 10537.800000000001, + "2024": 10351.9, + "2025": 10169.9, + "2026": 9990.5, + "2027": 9814.35, + "2028": 9641.45, + "2029": 9471.800000000001, + "2030": 9304.75, + "2031": 9140.95, + "2032": 8980.4, + "2033": 8821.800000000001, + "2034": 8666.45, + "2035": 8513.7, + "2036": 8364.2, + "2037": 8216.65, + "2038": 8071.700000000001, + "2039": 7930.0, + "2040": 7790.25, + "2041": 7653.1, + "2042": 7517.900000000001, + "2043": 7385.95, + "2044": 7255.3, + "2045": 7127.900000000001, + "2046": 7002.45, + "2047": 6878.95, + "2048": 6758.05, + "2049": 6638.45, + "2050": 6522.1 + }, + "energy": { + "2015": 27116.889498424767, + "2016": 29007.383333536924, + "2017": 31195.677368093166, + "2018": 30182.77732667187, + "2019": 36935.444269480504, + "2020": 29496.76200523485, + "2021": 30317.45130221665, + "2022": 26996.125510964426, + "2023": 31042.0352269787, + "2024": 25844.12558869876, + "2025": 25221.337485827364, + "2026": 24843.87099099059, + "2027": 24587.800755799813, + "2028": 24313.394627225007, + "2029": 23787.344168759017, + "2030": 23074.141143338777, + "2031": 22262.935929141822, + "2032": 21472.595697071523, + "2033": 20670.24229347376, + "2034": 19883.06342233174, + "2035": 19095.884551189723, + "2036": 18340.951561516173, + "2037": 17621.425814239374, + "2038": 16896.841889477324, + "2039": 16209.562023668994, + "2040": 15539.35350687338, + "2041": 14893.80360531836, + "2042": 14262.795964033434, + "2043": 13664.666476402632, + "2044": 13101.94423116858, + "2045": 12542.383346862809, + "2046": 11789.347173746228, + "2047": 11132.416372849397, + "2048": 10600.043192526842, + "2049": 10152.394485082226, + "2050": 9723.08167102164 + } + }, + "panel replacement": { + "stock": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + }, + "energy": { + "2015": 0.0, + "2016": 0.0, + "2017": 0.0, + "2018": 0.0, + "2019": 0.0, + "2020": 0.0, + "2021": 0.0, + "2022": 0.0, + "2023": 0.0, + "2024": 0.0, + "2025": 0.0, + "2026": 0.0, + "2027": 0.0, + "2028": 0.0, + "2029": 0.0, + "2030": 0.0, + "2031": 0.0, + "2032": 0.0, + "2033": 0.0, + "2034": 0.0, + "2035": 0.0, + "2036": 0.0, + "2037": 0.0, + "2038": 0.0, + "2039": 0.0, + "2040": 0.0, + "2041": 0.0, + "2042": 0.0, + "2043": 0.0, + "2044": 0.0, + "2045": 0.0, + "2046": 0.0, + "2047": 0.0, + "2048": 0.0, + "2049": 0.0, + "2050": 0.0 + } + }, + "panel management": { + "stock": { + "2015": 6540.799999999999, + "2016": 6425.65, + "2017": 6312.599999999999, + "2018": 6201.299999999999, + "2019": 6092.099999999999, + "2020": 5984.65, + "2021": 5879.299999999999, + "2022": 5775.7, + "2023": 5674.2, + "2024": 5574.099999999999, + "2025": 5476.099999999999, + "2026": 5379.5, + "2027": 5284.65, + "2028": 5191.549999999999, + "2029": 5100.2, + "2030": 5010.25, + "2031": 4922.049999999999, + "2032": 4835.599999999999, + "2033": 4750.2, + "2034": 4666.549999999999, + "2035": 4584.299999999999, + "2036": 4503.799999999999, + "2037": 4424.349999999999, + "2038": 4346.299999999999, + "2039": 4270.0, + "2040": 4194.75, + "2041": 4120.9, + "2042": 4048.1, + "2043": 3977.0499999999997, + "2044": 3906.7, + "2045": 3838.1, + "2046": 3770.5499999999997, + "2047": 3704.0499999999997, + "2048": 3638.95, + "2049": 3574.5499999999997, + "2050": 3511.8999999999996 + }, + "energy": { + "2015": 15771.110501575231, + "2016": 16870.616666463076, + "2017": 18143.322631906834, + "2018": 17554.22267332813, + "2019": 21481.5557305195, + "2020": 17155.23799476515, + "2021": 17632.54869778335, + "2022": 15700.874489035574, + "2023": 18053.9647730213, + "2024": 15030.87441130124, + "2025": 14668.662514172634, + "2026": 14449.12900900941, + "2027": 14300.199244200187, + "2028": 14140.605372774995, + "2029": 13834.655831240985, + "2030": 13419.858856661222, + "2031": 12948.064070858176, + "2032": 12488.404302928475, + "2033": 12021.757706526241, + "2034": 11563.936577668259, + "2035": 11106.115448810277, + "2036": 10667.048438483826, + "2037": 10248.574185760626, + "2038": 9827.158110522674, + "2039": 9427.437976331006, + "2040": 9037.64649312662, + "2041": 8662.19639468164, + "2042": 8295.204035966566, + "2043": 7947.333523597367, + "2044": 7620.05576883142, + "2045": 7294.616653137192, + "2046": 6856.652826253772, + "2047": 6474.583627150604, + "2048": 6164.956807473157, + "2049": 5904.605514917774, + "2050": 5654.9183289783605 + } + } } } } @@ -968271,312 +992623,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 3556309.1823342717, - "2017": 3622280.056263527, - "2018": 3492608.969209969, - "2019": 3781896.5678002546, - "2020": 3303982.908088067, - "2021": 3256555.8421444786, - "2022": 2958416.184787569, - "2023": 3139669.0355192125, - "2024": 2881640.933054719, - "2025": 2841020.4107495807, - "2026": 2776251.909472673, - "2027": 2699086.04706677, - "2028": 2615138.83022889, - "2029": 2530402.4209093186, - "2030": 2442645.6322292085, - "2031": 2362599.854658014, - "2032": 2283395.2459177263, - "2033": 2203618.943956197, - "2034": 2125781.9202516084, - "2035": 2047612.5405790815, - "2036": 1975624.4096091737, - "2037": 1905867.6695131967, - "2038": 1836465.406576001, - "2039": 1771397.6102545687, - "2040": 1707672.9787166882, - "2041": 1648864.7123634391, - "2042": 1588825.353921247, - "2043": 1532911.5254446808, - "2044": 1480614.4480568136, - "2045": 1425169.4474772988, - "2046": 1345430.5456112113, - "2047": 1278268.508163873, - "2048": 1226747.9380643985, - "2049": 1182872.9494776775, - "2050": 1137967.0468441963 - }, - "stock": { - "2016": 2.851, - "2017": 2.752, - "2018": 2.654, - "2019": 2.566, - "2020": 2.4799999999999995, - "2021": 2.3990000000000005, - "2022": 2.3209999999999997, - "2023": 2.247, - "2024": 2.173, - "2025": 2.1029999999999998, - "2026": 2.034, - "2027": 1.9669999999999999, - "2028": 1.901, - "2029": 1.8379999999999999, - "2030": 1.774, - "2031": 1.718, - "2032": 1.662, - "2033": 1.608, - "2034": 1.5550000000000002, - "2035": 1.502, - "2036": 1.452, - "2037": 1.4020000000000001, - "2038": 1.354, - "2039": 1.307, - "2040": 1.2610000000000001, - "2041": 1.2189999999999999, - "2042": 1.1760000000000002, - "2043": 1.135, - "2044": 1.095, - "2045": 1.055, - "2046": 1.0170000000000001, - "2047": 0.98, - "2048": 0.9450000000000001, - "2049": 0.91, - "2050": 0.875 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 10081391.168691516, - "2017": 10523735.998217057, - "2018": 10532501.852906508, - "2019": 11834485.448002955, - "2020": 10726171.902956873, - "2021": 10941783.757102672, - "2022": 10260814.254067753, - "2023": 11248136.015718376, - "2024": 10684493.664606268, - "2025": 10889065.725793354, - "2026": 10986852.589444017, - "2027": 11022073.55405314, - "2028": 11020229.651298279, - "2029": 10993502.071927551, - "2030": 10954574.91957728, - "2031": 10917269.318736421, - "2032": 10873752.016592434, - "2033": 10802661.672241766, - "2034": 10717864.35055355, - "2035": 10621696.72716831, - "2036": 10526873.109391274, - "2037": 10433833.48510942, - "2038": 10319134.207775284, - "2039": 10213657.811786832, - "2040": 10101803.099423131, - "2041": 9990078.076583764, - "2042": 9876842.77496028, - "2043": 9766460.551788254, - "2044": 9664158.538457412, - "2045": 9542675.19459532, - "2046": 9227297.7548401, - "2047": 8981233.432172334, - "2048": 8820080.695989894, - "2049": 8707881.926501393, - "2050": 8589661.296625264 - }, - "stock": { - "2016": 8.165999999999999, - "2017": 8.072999999999999, - "2018": 8.075999999999999, - "2019": 8.096999999999998, - "2020": 8.114999999999998, - "2021": 8.121999999999998, - "2022": 8.108999999999998, - "2023": 8.110999999999999, - "2024": 8.119, - "2025": 8.123000000000001, - "2026": 8.112, - "2027": 8.095, - "2028": 8.073, - "2029": 8.047, - "2030": 8.017000000000001, - "2031": 7.9990000000000006, - "2032": 7.974000000000001, - "2033": 7.941, - "2034": 7.897, - "2035": 7.8469999999999995, - "2036": 7.791, - "2037": 7.728, - "2038": 7.659, - "2039": 7.585, - "2040": 7.507, - "2041": 7.430999999999999, - "2042": 7.353999999999999, - "2043": 7.273, - "2044": 7.186999999999999, - "2045": 7.101999999999999, - "2046": 7.010999999999999, - "2047": 6.92, - "2048": 6.827, - "2049": 6.73, - "2050": 6.634 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 357139.64897421346, - "2017": 358328.9455194152, - "2018": 340491.1778835251, - "2019": 362289.9841967908, - "2020": 311824.18895506026, - "2021": 304162.40075284865, - "2022": 271331.56114468095, - "2023": 283441.9487624081, - "2024": 257283.4023390151, - "2025": 249337.86345706286, - "2026": 239825.50108330848, - "2027": 228923.3988800886, - "2028": 218926.51847283205, - "2029": 208492.50716313068, - "2030": 198729.44819351332, - "2031": 189516.8266055657, - "2032": 180366.7374898395, - "2033": 171777.38380203632, - "2034": 163232.72919484068, - "2035": 154665.73225260942, - "2036": 147897.48099955247, - "2037": 139657.845377382, - "2038": 133695.38564871275, - "2039": 127131.57795859853, - "2040": 119744.92186018065, - "2041": 113956.21105279718, - "2042": 108172.87111847383, - "2043": 104107.92276706551, - "2044": 97751.01348577341, - "2045": 92808.35792738239, - "2046": 86933.69954869019, - "2047": 81807.05966379533, - "2048": 77530.36594570769, - "2049": 72952.1240209295, - "2050": 69087.65653053795 - }, - "stock": { - "2016": 0.48200000000000004, - "2017": 0.458, - "2018": 0.435, - "2019": 0.41300000000000003, - "2020": 0.393, - "2021": 0.376, - "2022": 0.35700000000000004, - "2023": 0.33999999999999997, - "2024": 0.325, - "2025": 0.309, - "2026": 0.29400000000000004, - "2027": 0.279, - "2028": 0.266, - "2029": 0.253, - "2030": 0.241, - "2031": 0.22999999999999998, - "2032": 0.21900000000000003, - "2033": 0.20900000000000002, - "2034": 0.199, - "2035": 0.189, - "2036": 0.181, - "2037": 0.17099999999999999, - "2038": 0.164, - "2039": 0.156, - "2040": 0.14700000000000002, - "2041": 0.14, - "2042": 0.133, - "2043": 0.128, - "2044": 0.12000000000000001, - "2045": 0.114, - "2046": 0.109, - "2047": 0.104, - "2048": 0.099, - "2049": 0.093, - "2050": 0.088 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -976224,312 +1000271,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 4482150.465561732, - "2017": 4582522.052304424, - "2018": 4427822.1037548315, - "2019": 4828815.27309578, - "2020": 4230733.289368492, - "2021": 4186566.4353550454, - "2022": 3810631.3094377997, - "2023": 4053175.4117896142, - "2024": 3732054.612533482, - "2025": 3686314.03315013, - "2026": 3611063.4358710903, - "2027": 3519777.379746308, - "2028": 3420461.0760128982, - "2029": 3319114.393002057, - "2030": 3213938.7591529903, - "2031": 3113608.875913576, - "2032": 3013979.1091096136, - "2033": 2916005.8323784084, - "2034": 2818761.956032605, - "2035": 2720435.477053901, - "2036": 2630010.392998393, - "2037": 2543370.28209853, - "2038": 2457891.944685399, - "2039": 2376276.569363313, - "2040": 2297283.577588773, - "2041": 2218360.839767653, - "2042": 2144752.642499031, - "2043": 2074969.794120472, - "2044": 2008638.4572003079, - "2045": 1940742.887520119, - "2046": 1837330.765436459, - "2047": 1750879.9872634863, - "2048": 1684271.4396974337, - "2049": 1630373.0432127593, - "2050": 1574186.0681723848 - }, - "stock": { - "2016": 2.831, - "2017": 2.7299999999999995, - "2018": 2.635, - "2019": 2.551, - "2020": 2.472, - "2021": 2.3989999999999996, - "2022": 2.3240000000000003, - "2023": 2.252, - "2024": 2.183, - "2025": 2.1149999999999998, - "2026": 2.05, - "2027": 1.986, - "2028": 1.923, - "2029": 1.863, - "2030": 1.8019999999999998, - "2031": 1.7459999999999998, - "2032": 1.69, - "2033": 1.6369999999999998, - "2034": 1.585, - "2035": 1.5319999999999998, - "2036": 1.482, - "2037": 1.433, - "2038": 1.3860000000000001, - "2039": 1.339, - "2040": 1.294, - "2041": 1.249, - "2042": 1.207, - "2043": 1.166, - "2044": 1.1260000000000001, - "2045": 1.087, - "2046": 1.049, - "2047": 1.012, - "2048": 0.976, - "2049": 0.942, - "2050": 0.907 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 12972593.609761048, - "2017": 13653121.517873079, - "2018": 13822766.548905686, - "2019": 15799395.50334477, - "2020": 14526357.08115661, - "2021": 15050952.285690809, - "2022": 14308301.083310463, - "2023": 15865528.954478329, - "2024": 15222102.979457736, - "2025": 15686342.073661838, - "2026": 16000597.386794282, - "2027": 16228126.033482159, - "2028": 16410178.021760352, - "2029": 16562567.184834177, - "2030": 16704629.012072211, - "2031": 16828550.162753355, - "2032": 16942371.94493879, - "2033": 17010729.666750472, - "2034": 17055506.360427905, - "2035": 17077547.104933877, - "2036": 17102692.378516637, - "2037": 17121076.267481733, - "2038": 17106316.614135873, - "2039": 17102344.32580717, - "2040": 17085176.19219926, - "2041": 17062100.762554236, - "2042": 17027149.850794777, - "2043": 17002553.265740544, - "2044": 16988529.36900654, - "2045": 16940951.789696414, - "2046": 16545874.70530566, - "2047": 16269616.112907687, - "2048": 16147667.377168067, - "2049": 16111050.484646149, - "2050": 16062637.80539881 - }, - "stock": { - "2016": 8.286, - "2017": 8.221, - "2018": 8.309999999999999, - "2019": 8.427999999999999, - "2020": 8.568000000000001, - "2021": 8.703999999999999, - "2022": 8.804999999999998, - "2023": 8.898, - "2024": 8.99, - "2025": 9.089, - "2026": 9.174000000000001, - "2027": 9.248000000000001, - "2028": 9.318000000000001, - "2029": 9.389000000000001, - "2030": 9.459, - "2031": 9.530000000000001, - "2032": 9.593, - "2033": 9.642000000000001, - "2034": 9.682, - "2035": 9.708, - "2036": 9.727, - "2037": 9.735, - "2038": 9.733, - "2039": 9.722, - "2040": 9.706999999999999, - "2041": 9.688, - "2042": 9.661999999999999, - "2043": 9.632, - "2044": 9.599, - "2045": 9.562000000000001, - "2046": 9.519, - "2047": 9.475, - "2048": 9.426, - "2049": 9.375, - "2050": 9.318999999999999 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 444681.9246772168, - "2017": 446798.4298224992, - "2018": 423577.34733948484, - "2019": 454898.2235594508, - "2020": 390139.6294748983, - "2021": 379335.27895414573, - "2022": 339990.60725173616, - "2023": 355148.6337320557, - "2024": 321206.4080087809, - "2025": 312035.8931880335, - "2026": 300796.17733462626, - "2027": 286907.58677153627, - "2028": 273200.9022267532, - "2029": 260990.42216376562, - "2030": 247522.22877480194, - "2031": 235857.9613330655, - "2032": 225300.94595159384, - "2033": 213397.5008711205, - "2034": 202485.68353949027, - "2035": 192679.41801222187, - "2036": 181995.22848497072, - "2037": 174632.45041973804, - "2038": 164978.44117872644, - "2039": 157703.10482951402, - "2040": 148222.23021196263, - "2041": 141936.39767811316, - "2042": 135642.50670619076, - "2043": 128401.94013898635, - "2044": 122318.17379314764, - "2045": 114946.32278346636, - "2046": 107528.52925787756, - "2047": 101041.89982882702, - "2048": 95620.1831344979, - "2049": 90718.4721410902, - "2050": 87860.1264288038 - }, - "stock": { - "2016": 0.47300000000000003, - "2017": 0.448, - "2018": 0.424, - "2019": 0.404, - "2020": 0.383, - "2021": 0.36500000000000005, - "2022": 0.34800000000000003, - "2023": 0.33099999999999996, - "2024": 0.315, - "2025": 0.3, - "2026": 0.28600000000000003, - "2027": 0.271, - "2028": 0.257, - "2029": 0.245, - "2030": 0.232, - "2031": 0.221, - "2032": 0.21100000000000002, - "2033": 0.2, - "2034": 0.19, - "2035": 0.181, - "2036": 0.171, - "2037": 0.164, - "2038": 0.15500000000000003, - "2039": 0.14800000000000002, - "2040": 0.139, - "2041": 0.133, - "2042": 0.127, - "2043": 0.12, - "2044": 0.114, - "2045": 0.107, - "2046": 0.10200000000000001, - "2047": 0.097, - "2048": 0.092, - "2049": 0.087, - "2050": 0.08399999999999999 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -984177,312 +1007919,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 231948.92684185997, - "2017": 238240.357962771, - "2018": 231297.74395098042, - "2019": 240072.6451470542, - "2020": 212039.89975413092, - "2021": 208133.30581423847, - "2022": 190957.95987246104, - "2023": 205323.6507817949, - "2024": 190016.19097747304, - "2025": 189473.77097371223, - "2026": 187417.02411776787, - "2027": 184013.6500077431, - "2028": 180656.5913580528, - "2029": 176026.94918008917, - "2030": 171983.3581724879, - "2031": 168182.60243324973, - "2032": 163391.1488151393, - "2033": 160507.1028582907, - "2034": 156734.16068501095, - "2035": 153375.75709070123, - "2036": 148439.7834103154, - "2037": 145301.24982878915, - "2038": 141163.21092826102, - "2039": 138261.17246155668, - "2040": 134779.0470421132, - "2041": 131797.36313630865, - "2042": 127913.38380043219, - "2043": 125213.8538841809, - "2044": 122765.53350008582, - "2045": 119955.49764933833, - "2046": 113972.48879782877, - "2047": 109705.1559474664, - "2048": 106887.08876872883, - "2049": 104552.64148074835, - "2050": 101081.59373666774 - }, - "stock": { - "2016": 0.20500000000000002, - "2017": 0.19999999999999998, - "2018": 0.195, - "2019": 0.189, - "2020": 0.186, - "2021": 0.17900000000000002, - "2022": 0.17600000000000002, - "2023": 0.17200000000000001, - "2024": 0.169, - "2025": 0.165, - "2026": 0.162, - "2027": 0.159, - "2028": 0.15600000000000003, - "2029": 0.152, - "2030": 0.149, - "2031": 0.14600000000000002, - "2032": 0.14200000000000002, - "2033": 0.14100000000000001, - "2034": 0.138, - "2035": 0.136, - "2036": 0.132, - "2037": 0.13, - "2038": 0.127, - "2039": 0.125, - "2040": 0.122, - "2041": 0.12, - "2042": 0.117, - "2043": 0.115, - "2044": 0.113, - "2045": 0.111, - "2046": 0.10800000000000001, - "2047": 0.10600000000000001, - "2048": 0.10400000000000001, - "2049": 0.10200000000000001, - "2050": 0.099 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 649509.4179149707, - "2017": 680324.6085012401, - "2018": 686301.444336873, - "2019": 741588.5207998886, - "2020": 670349.6884998693, - "2021": 689375.3605813362, - "2022": 639073.061587766, - "2023": 713712.3243035182, - "2024": 688522.6409579118, - "2025": 716962.6280849723, - "2026": 737504.8770263157, - "2027": 754026.332902957, - "2028": 767731.0816589327, - "2029": 783054.7143010672, - "2030": 795901.4384393253, - "2031": 811794.6883314418, - "2032": 827190.8097632382, - "2033": 837867.9151430558, - "2034": 848269.1680639577, - "2035": 856509.4553873895, - "2036": 866244.8028418666, - "2037": 873098.1661585077, - "2038": 879313.7489910272, - "2039": 884117.015968252, - "2040": 889086.6790062741, - "2041": 893835.4822221511, - "2042": 898907.5696057176, - "2043": 904057.4553742617, - "2044": 909042.0449614264, - "2045": 912292.7234676676, - "2046": 896016.7156573448, - "2047": 886501.8302582676, - "2048": 885291.5070357925, - "2049": 889813.171952037, - "2050": 894684.5005081092 - }, - "stock": { - "2016": 0.5990000000000001, - "2017": 0.599, - "2018": 0.609, - "2019": 0.617, - "2020": 0.6230000000000001, - "2021": 0.6310000000000001, - "2022": 0.636, - "2023": 0.647, - "2024": 0.663, - "2025": 0.677, - "2026": 0.692, - "2027": 0.708, - "2028": 0.7210000000000001, - "2029": 0.736, - "2030": 0.751, - "2031": 0.7690000000000001, - "2032": 0.7849999999999999, - "2033": 0.804, - "2034": 0.816, - "2035": 0.83, - "2036": 0.842, - "2037": 0.854, - "2038": 0.865, - "2039": 0.8740000000000001, - "2040": 0.88, - "2041": 0.89, - "2042": 0.899, - "2043": 0.9079999999999999, - "2044": 0.915, - "2045": 0.923, - "2046": 0.9299999999999999, - "2047": 0.938, - "2048": 0.9430000000000001, - "2049": 0.9500000000000002, - "2050": 0.9590000000000001 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 24223.65524316945, - "2017": 24111.0335359888, - "2018": 23345.811712146577, - "2019": 23504.83405305716, - "2020": 20458.411745999743, - "2021": 20162.333604425217, - "2022": 18202.97853977313, - "2023": 19326.02491468696, - "2024": 18239.16806461491, - "2025": 17952.600941315635, - "2026": 17408.098855916505, - "2027": 16731.01708929994, - "2028": 16755.326983014307, - "2029": 15370.336518843545, - "2030": 15333.203388186917, - "2031": 14597.70923530847, - "2032": 14589.041421622653, - "2033": 14442.981998653337, - "2034": 13733.671251031496, - "2035": 12962.787521909102, - "2036": 12253.413747818006, - "2037": 12186.584012703148, - "2038": 11452.040080711979, - "2039": 11403.811570191318, - "2040": 10726.273951612526, - "2041": 10668.154641540104, - "2042": 10626.046593850066, - "2043": 9925.690741557302, - "2044": 9908.421538487879, - "2045": 9860.778882994222, - "2046": 8990.795544826255, - "2047": 8822.013794265918, - "2048": 8765.404195478604, - "2049": 8122.186567214582, - "2050": 7468.905755223182 - }, - "stock": { - "2016": 0.036000000000000004, - "2017": 0.034, - "2018": 0.033, - "2019": 0.031, - "2020": 0.030000000000000002, - "2021": 0.029, - "2022": 0.028, - "2023": 0.027, - "2024": 0.027000000000000003, - "2025": 0.026000000000000002, - "2026": 0.025, - "2027": 0.024, - "2028": 0.024, - "2029": 0.022, - "2030": 0.022, - "2031": 0.020999999999999998, - "2032": 0.020999999999999998, - "2033": 0.020999999999999998, - "2034": 0.019999999999999997, - "2035": 0.019000000000000003, - "2036": 0.018000000000000002, - "2037": 0.018000000000000002, - "2038": 0.017, - "2039": 0.017, - "2040": 0.016, - "2041": 0.016, - "2042": 0.016, - "2043": 0.015, - "2044": 0.015, - "2045": 0.015, - "2046": 0.014, - "2047": 0.014, - "2048": 0.014, - "2049": 0.013, - "2050": 0.012 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -992130,312 +1015567,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1038089.2853701133, - "2017": 1061606.4919238144, - "2018": 1029439.2090509661, - "2019": 1117789.7488319573, - "2020": 979705.2445982884, - "2021": 968166.9236973899, - "2022": 882841.8672002333, - "2023": 941149.555580821, - "2024": 869326.3064282343, - "2025": 863240.3671534309, - "2026": 847707.7101399751, - "2027": 828925.1074498337, - "2028": 807586.7288473936, - "2029": 785125.6028128742, - "2030": 764097.0044647579, - "2031": 743886.0175324766, - "2032": 724393.7653567422, - "2033": 703163.1049941785, - "2034": 684122.9519739654, - "2035": 662407.9192745816, - "2036": 642583.1093995569, - "2037": 624759.1046786626, - "2038": 607228.398689824, - "2039": 588585.8433881424, - "2040": 569045.6816361583, - "2041": 553846.4365136307, - "2042": 537808.1251004328, - "2043": 523415.1156889371, - "2044": 507266.05052039475, - "2045": 493755.97557339125, - "2046": 469464.6369524582, - "2047": 450374.24021773634, - "2048": 434021.97978064156, - "2049": 420995.3944697248, - "2050": 409881.3036954289 - }, - "stock": { - "2016": 0.909, - "2017": 0.883, - "2018": 0.858, - "2019": 0.834, - "2020": 0.811, - "2021": 0.788, - "2022": 0.767, - "2023": 0.7470000000000001, - "2024": 0.7290000000000001, - "2025": 0.7130000000000001, - "2026": 0.6950000000000001, - "2027": 0.678, - "2028": 0.661, - "2029": 0.644, - "2030": 0.629, - "2031": 0.615, - "2032": 0.602, - "2033": 0.587, - "2034": 0.575, - "2035": 0.56, - "2036": 0.546, - "2037": 0.533, - "2038": 0.521, - "2039": 0.507, - "2040": 0.492, - "2041": 0.481, - "2042": 0.469, - "2043": 0.458, - "2044": 0.445, - "2045": 0.435, - "2046": 0.42400000000000004, - "2047": 0.41400000000000003, - "2048": 0.402, - "2049": 0.391, - "2050": 0.382 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 2944669.5848244615, - "2017": 3088226.146428152, - "2018": 3109664.46188652, - "2019": 3498646.261435702, - "2020": 3168111.2588901864, - "2021": 3236911.8565886714, - "2022": 3042974.9944209117, - "2023": 3361656.233008323, - "2024": 3226479.072266593, - "2025": 3324334.8887417368, - "2026": 3391839.2137437155, - "2027": 3438137.2791071385, - "2028": 3477768.1034660507, - "2029": 3512081.983261092, - "2030": 3542685.716420051, - "2031": 3578887.9318949347, - "2032": 3612666.1348642786, - "2033": 3637922.463018171, - "2034": 3654692.212832024, - "2035": 3667400.4190925066, - "2036": 3680199.8637739304, - "2037": 3691003.08122859, - "2038": 3691924.290508429, - "2039": 3696944.8575991737, - "2040": 3700212.759361686, - "2041": 3703280.217912357, - "2042": 3706208.403782189, - "2043": 3709600.9247609465, - "2044": 3718069.1900917413, - "2045": 3715889.428070825, - "2046": 3639592.7094551707, - "2047": 3587330.189470382, - "2048": 3571453.431074339, - "2049": 3574162.789246089, - "2050": 3572233.2391606863 - }, - "stock": { - "2016": 2.6039999999999996, - "2017": 2.5919999999999996, - "2018": 2.6129999999999995, - "2019": 2.6299999999999994, - "2020": 2.640999999999999, - "2021": 2.6519999999999992, - "2022": 2.6599999999999997, - "2023": 2.685, - "2024": 2.7229999999999994, - "2025": 2.7630000000000003, - "2026": 2.798, - "2027": 2.829, - "2028": 2.863, - "2029": 2.8970000000000002, - "2030": 2.9320000000000004, - "2031": 2.974, - "2032": 3.0170000000000003, - "2033": 3.0509999999999997, - "2034": 3.085, - "2035": 3.113, - "2036": 3.1389999999999993, - "2037": 3.16, - "2038": 3.178, - "2039": 3.194, - "2040": 3.2079999999999997, - "2041": 3.224, - "2042": 3.2390000000000003, - "2043": 3.2520000000000002, - "2044": 3.2670000000000003, - "2045": 3.278, - "2046": 3.2910000000000004, - "2047": 3.301, - "2048": 3.311, - "2049": 3.322, - "2050": 3.331 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 105937.12980542389, - "2017": 106621.36164803394, - "2018": 102209.32906251334, - "2019": 110275.98973234065, - "2020": 95873.4965115248, - "2021": 93180.219713938, - "2022": 83922.13837885499, - "2023": 88161.2114108555, - "2024": 80656.6213051725, - "2025": 79780.7441048325, - "2026": 76777.07611630962, - "2027": 74811.6134430276, - "2028": 71881.16768655671, - "2029": 69576.4139260335, - "2030": 66455.27911519063, - "2031": 64758.050572588945, - "2032": 62292.099778979486, - "2033": 59163.43198765023, - "2034": 56647.83519401103, - "2035": 54922.66163291228, - "2036": 52544.0268265139, - "2037": 49529.814092747336, - "2038": 47866.31080174816, - "2039": 46297.2990126828, - "2040": 44048.55900215627, - "2041": 42480.34557401167, - "2042": 40243.47111737903, - "2043": 38740.9595501157, - "2044": 37276.75938786377, - "2045": 35758.596355783906, - "2046": 33553.653592371295, - "2047": 32319.570311881776, - "2048": 30776.589145019443, - "2049": 29397.816284186065, - "2050": 28004.457143885826 - }, - "stock": { - "2016": 0.156, - "2017": 0.149, - "2018": 0.14300000000000002, - "2019": 0.138, - "2020": 0.133, - "2021": 0.127, - "2022": 0.122, - "2023": 0.117, - "2024": 0.113, - "2025": 0.11000000000000001, - "2026": 0.105, - "2027": 0.10200000000000001, - "2028": 0.098, - "2029": 0.095, - "2030": 0.091, - "2031": 0.089, - "2032": 0.086, - "2033": 0.082, - "2034": 0.079, - "2035": 0.07700000000000001, - "2036": 0.07400000000000001, - "2037": 0.07, - "2038": 0.068, - "2039": 0.066, - "2040": 0.063, - "2041": 0.061, - "2042": 0.057999999999999996, - "2043": 0.056, - "2044": 0.054, - "2045": 0.052, - "2046": 0.05, - "2047": 0.049, - "2048": 0.047, - "2049": 0.045, - "2050": 0.043 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -1000083,312 +1023215,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 2363895.4297089074, - "2017": 2424075.636562798, - "2018": 2363798.8768262365, - "2019": 2643864.4466346405, - "2020": 2334379.5219497248, - "2021": 2320440.868322004, - "2022": 2121806.669253123, - "2023": 2267700.7444544267, - "2024": 2099380.3901749896, - "2025": 2082224.872654169, - "2026": 2048600.8404805826, - "2027": 2005226.5527303917, - "2028": 1957512.5365025129, - "2029": 1905151.5709930148, - "2030": 1852883.1871691376, - "2031": 1803870.295615166, - "2032": 1752066.7293960226, - "2033": 1702872.038281048, - "2034": 1651467.3574888709, - "2035": 1601622.1126811972, - "2036": 1554894.6076301117, - "2037": 1509855.4793372718, - "2038": 1462505.3157719658, - "2039": 1420224.127521396, - "2040": 1377943.4736481402, - "2041": 1336191.9394103137, - "2042": 1296490.0498729541, - "2043": 1259997.1234841512, - "2044": 1224240.1228862007, - "2045": 1187123.1397778827, - "2046": 1128470.0796021041, - "2047": 1081760.1488229914, - "2048": 1045473.5537263969, - "2049": 1015736.2751807044, - "2050": 986265.0762098344 - }, - "stock": { - "2016": 1.8629999999999998, - "2017": 1.8179999999999998, - "2018": 1.7719999999999998, - "2019": 1.7309999999999999, - "2020": 1.6889999999999998, - "2021": 1.6459999999999997, - "2022": 1.6029999999999998, - "2023": 1.563, - "2024": 1.525, - "2025": 1.4869999999999997, - "2026": 1.4509999999999996, - "2027": 1.4149999999999998, - "2028": 1.38, - "2029": 1.345, - "2030": 1.3109999999999997, - "2031": 1.2810000000000001, - "2032": 1.248, - "2033": 1.2189999999999999, - "2034": 1.1879999999999997, - "2035": 1.158, - "2036": 1.129, - "2037": 1.0999999999999999, - "2038": 1.0699999999999998, - "2039": 1.042, - "2040": 1.014, - "2041": 0.9860000000000001, - "2042": 0.9600000000000001, - "2043": 0.935, - "2044": 0.91, - "2045": 0.885, - "2046": 0.8610000000000001, - "2047": 0.8390000000000001, - "2048": 0.8160000000000001, - "2049": 0.7940000000000002, - "2050": 0.772 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 6797227.570291092, - "2017": 7200129.363437203, - "2018": 7261585.123173763, - "2019": 8423260.55336536, - "2020": 7621969.478050275, - "2021": 7768304.131677995, - "2022": 7297978.330746877, - "2023": 8031048.255545574, - "2024": 7684157.60982501, - "2025": 7946118.12734583, - "2026": 8132427.159519418, - "2027": 8275539.447269608, - "2028": 8398270.463497488, - "2029": 8511885.429006986, - "2030": 8619212.812830864, - "2031": 8720820.704384835, - "2032": 8821140.270603977, - "2033": 8895029.96171895, - "2034": 8959236.64251113, - "2035": 9009282.887318803, - "2036": 9061060.392369889, - "2037": 9111149.520662729, - "2038": 9144887.684228035, - "2039": 9182401.872478604, - "2040": 9212910.52635186, - "2041": 9243832.060589686, - "2042": 9269275.950127047, - "2043": 9298763.876515849, - "2044": 9335870.877113799, - "2045": 9355773.860222116, - "2046": 9173705.920397894, - "2047": 9055756.85117701, - "2048": 9025139.446273604, - "2049": 9044549.724819297, - "2050": 9058142.923790166 - }, - "stock": { - "2016": 5.684, - "2017": 5.757, - "2018": 5.829000000000001, - "2019": 5.927999999999999, - "2020": 6.005000000000001, - "2021": 6.069, - "2022": 6.123000000000001, - "2023": 6.195999999999999, - "2024": 6.279999999999999, - "2025": 6.371, - "2026": 6.456, - "2027": 6.534999999999999, - "2028": 6.615999999999999, - "2029": 6.704000000000001, - "2030": 6.792, - "2031": 6.886, - "2032": 6.977, - "2033": 7.06, - "2034": 7.137, - "2035": 7.205, - "2036": 7.268000000000001, - "2037": 7.325, - "2038": 7.376, - "2039": 7.42, - "2040": 7.459999999999999, - "2041": 7.502000000000001, - "2042": 7.542, - "2043": 7.575999999999999, - "2044": 7.6129999999999995, - "2045": 7.647, - "2046": 7.681, - "2047": 7.714, - "2048": 7.744, - "2049": 7.776999999999999, - "2050": 7.805 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -1008036,312 +1030863,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 838472.4513726472, - "2017": 856649.721071543, - "2018": 829426.3419135412, - "2019": 900045.033631614, - "2020": 790736.4140898046, - "2021": 784942.2189286227, - "2022": 716899.3615803429, - "2023": 765599.6706278785, - "2024": 705239.7472792165, - "2025": 697958.4583409905, - "2026": 684408.6714491451, - "2027": 668599.2872784506, - "2028": 651019.6810834075, - "2029": 630909.8436735246, - "2030": 612733.2837080432, - "2031": 595122.9349525622, - "2032": 578733.7367284977, - "2033": 559741.0397415959, - "2034": 542955.3329432972, - "2035": 526238.176263645, - "2036": 510362.9700601645, - "2037": 494859.09686685645, - "2038": 476695.4903792988, - "2039": 461608.143314835, - "2040": 447846.02052609215, - "2041": 434088.5158367543, - "2042": 420374.1286873996, - "2043": 407189.56257936487, - "2044": 394292.8338097675, - "2045": 382105.9232814032, - "2046": 361695.2713596811, - "2047": 345154.5959737011, - "2048": 331197.2540089084, - "2049": 321382.2658284868, - "2050": 311403.3743111041 - }, - "stock": { - "2016": 0.7050000000000001, - "2017": 0.6839999999999999, - "2018": 0.6629999999999999, - "2019": 0.646, - "2020": 0.629, - "2021": 0.613, - "2022": 0.5970000000000001, - "2023": 0.582, - "2024": 0.566, - "2025": 0.551, - "2026": 0.536, - "2027": 0.522, - "2028": 0.508, - "2029": 0.493, - "2030": 0.48, - "2031": 0.46799999999999997, - "2032": 0.4570000000000001, - "2033": 0.44400000000000006, - "2034": 0.43300000000000005, - "2035": 0.42200000000000004, - "2036": 0.41100000000000003, - "2037": 0.4, - "2038": 0.387, - "2039": 0.376, - "2040": 0.366, - "2041": 0.356, - "2042": 0.34600000000000003, - "2043": 0.336, - "2044": 0.326, - "2045": 0.317, - "2046": 0.30700000000000005, - "2047": 0.29800000000000004, - "2048": 0.28800000000000003, - "2049": 0.28, - "2050": 0.272 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 2685058.5486273533, - "2017": 2911304.2789284573, - "2018": 2982832.6580864587, - "2019": 3432882.966368386, - "2020": 3197858.5859101955, - "2021": 3344292.781071377, - "2022": 3178463.6384196575, - "2023": 3542755.329372121, - "2024": 3422698.252720784, - "2025": 3549153.5416590096, - "2026": 3640658.328550854, - "2027": 3713187.7127215504, - "2028": 3776475.3189165927, - "2029": 3835986.1563264756, - "2030": 3890106.7162919566, - "2031": 3947297.0650474373, - "2032": 4000253.263271502, - "2033": 4043942.960258404, - "2034": 4078821.667056703, - "2035": 4106728.8237363542, - "2036": 4134570.0299398354, - "2037": 4160708.903133143, - "2038": 4180029.5096207014, - "2039": 4198937.856685165, - "2040": 4212230.979473908, - "2041": 4225355.484163246, - "2042": 4235800.871312601, - "2043": 4247949.4374206355, - "2044": 4262573.166190233, - "2045": 4266778.076718598, - "2046": 4182375.7286403184, - "2047": 4126368.4040262997, - "2048": 4111288.7459910912, - "2049": 4115627.734171514, - "2050": 4116270.6256888956 - }, - "stock": { - "2016": 2.323, - "2017": 2.3979999999999997, - "2018": 2.4650000000000003, - "2019": 2.552, - "2020": 2.6399999999999997, - "2021": 2.72, - "2022": 2.771, - "2023": 2.827, - "2024": 2.886, - "2025": 2.946, - "2026": 2.9989999999999997, - "2027": 3.048, - "2028": 3.097, - "2029": 3.149, - "2030": 3.1999999999999997, - "2031": 3.258, - "2032": 3.3139999999999996, - "2033": 3.364, - "2034": 3.41, - "2035": 3.4510000000000005, - "2036": 3.4880000000000004, - "2037": 3.5220000000000002, - "2038": 3.5530000000000004, - "2039": 3.58, - "2040": 3.6020000000000003, - "2041": 3.625, - "2042": 3.646, - "2043": 3.665, - "2044": 3.684, - "2045": 3.699, - "2046": 3.713, - "2047": 3.727, - "2048": 3.739, - "2049": 3.7489999999999997, - "2050": 3.758 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -1015989,312 +1038511,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 5140108.347806503, - "2017": 5303299.390091636, - "2018": 5180129.815737096, - "2019": 5717710.358019886, - "2020": 5046864.887202048, - "2021": 5031016.123444178, - "2022": 4616144.401738638, - "2023": 4953008.416863858, - "2024": 4591963.698045552, - "2025": 4574186.994555703, - "2026": 4512742.747075194, - "2027": 4430139.219468696, - "2028": 4334350.765122861, - "2029": 4232670.154063563, - "2030": 4130706.3836748777, - "2031": 4026345.5855877553, - "2032": 3924280.246651495, - "2033": 3815741.714880556, - "2034": 3708511.477518964, - "2035": 3601245.4902005, - "2036": 3498529.3392060106, - "2037": 3399870.09042072, - "2038": 3300453.1325099505, - "2039": 3204671.5662833867, - "2040": 3110684.9242139654, - "2041": 3020517.415374976, - "2042": 2929794.5364703047, - "2043": 2844630.6114580124, - "2044": 2762439.453283189, - "2045": 2677429.8006589557, - "2046": 2541343.155198913, - "2047": 2428252.687104508, - "2048": 2342450.671502076, - "2049": 2272933.7417429253, - "2050": 2201480.803939626 - }, - "stock": { - "2016": 4.322, - "2017": 4.228, - "2018": 4.135, - "2019": 4.05, - "2020": 3.964, - "2021": 3.8819999999999997, - "2022": 3.7969999999999997, - "2023": 3.7140000000000004, - "2024": 3.6310000000000002, - "2025": 3.552, - "2026": 3.471, - "2027": 3.391, - "2028": 3.311, - "2029": 3.2329999999999997, - "2030": 3.158, - "2031": 3.084, - "2032": 3.011, - "2033": 2.9370000000000003, - "2034": 2.864, - "2035": 2.7920000000000003, - "2036": 2.719, - "2037": 2.6470000000000002, - "2038": 2.578, - "2039": 2.5069999999999997, - "2040": 2.4379999999999997, - "2041": 2.372, - "2042": 2.305, - "2043": 2.241, - "2044": 2.176, - "2045": 2.113, - "2046": 2.051, - "2047": 1.9900000000000002, - "2048": 1.931, - "2049": 1.874, - "2050": 1.8160000000000003 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 14323167.6521935, - "2017": 15102469.609908361, - "2018": 15069292.184262905, - "2019": 16983455.641980115, - "2020": 15311326.112797951, - "2021": 15567456.87655582, - "2022": 14567550.598261362, - "2023": 15917640.583136143, - "2024": 15042619.301954446, - "2025": 15270063.005444296, - "2026": 15355375.252924804, - "2027": 15354557.780531306, - "2028": 15306148.234877141, - "2029": 15228125.845936434, - "2030": 15131487.616325123, - "2031": 15022728.414412243, - "2032": 14906644.753348507, - "2033": 14760195.285119444, - "2034": 14597890.522481034, - "2035": 14420753.5097995, - "2036": 14253971.660793988, - "2037": 14088151.90957928, - "2038": 13897365.867490048, - "2039": 13722330.433716616, - "2040": 13538020.075786036, - "2041": 13351671.584625022, - "2042": 13162484.463529697, - "2043": 12980318.388541989, - "2044": 12809668.546716813, - "2045": 12613507.199341044, - "2046": 12162046.844801089, - "2047": 11804927.312895494, - "2048": 11563804.328497926, - "2049": 11385925.258257074, - "2050": 11201825.196060374 - }, - "stock": { - "2016": 12.155000000000001, - "2017": 12.139999999999999, - "2018": 12.116999999999999, - "2019": 12.107000000000001, - "2020": 12.095000000000002, - "2021": 12.074, - "2022": 12.038000000000002, - "2023": 11.991000000000001, - "2024": 11.948, - "2025": 11.909, - "2026": 11.86, - "2027": 11.799999999999999, - "2028": 11.737000000000002, - "2029": 11.674, - "2030": 11.608, - "2031": 11.544, - "2032": 11.472000000000001, - "2033": 11.393, - "2034": 11.303, - "2035": 11.207, - "2036": 11.102, - "2037": 10.990000000000002, - "2038": 10.873999999999999, - "2039": 10.751000000000001, - "2040": 10.624, - "2041": 10.495999999999999, - "2042": 10.364, - "2043": 10.232, - "2044": 10.094000000000001, - "2045": 9.956, - "2046": 9.815, - "2047": 9.672, - "2048": 9.528, - "2049": 9.381, - "2050": 9.232 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -1023942,312 +1046159,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 4352649.797863495, - "2017": 4494587.96088538, - "2018": 4397177.593107629, - "2019": 4818076.632714145, - "2020": 4258715.196265072, - "2021": 4244975.208627062, - "2022": 3896602.0328011275, - "2023": 4174863.9820211064, - "2024": 3873122.087987239, - "2025": 3858029.443656563, - "2026": 3805977.408730325, - "2027": 3737865.106132666, - "2028": 3657635.24598131, - "2029": 3574083.70668575, - "2030": 3489023.603767972, - "2031": 3403501.6642581504, - "2032": 3319275.8749592565, - "2033": 3232868.1429614127, - "2034": 3145238.7001022324, - "2035": 3058169.6214323808, - "2036": 2974943.444644371, - "2037": 2894092.566044084, - "2038": 2811569.1977784075, - "2039": 2735729.472372917, - "2040": 2658984.0817909, - "2041": 2586873.6871818686, - "2042": 2513492.383969359, - "2043": 2445504.36016999, - "2044": 2381621.8023773776, - "2045": 2312641.3013326526, - "2046": 2201524.882306725, - "2047": 2109878.777196614, - "2048": 2040870.5928573406, - "2049": 1985299.76947542, - "2050": 1926451.794588271 - }, - "stock": { - "2016": 3.47, - "2017": 3.4000000000000004, - "2018": 3.3299999999999996, - "2019": 3.2619999999999996, - "2020": 3.193, - "2021": 3.1259999999999994, - "2022": 3.0589999999999997, - "2023": 2.9909999999999997, - "2024": 2.926, - "2025": 2.865, - "2026": 2.801, - "2027": 2.739, - "2028": 2.677, - "2029": 2.617, - "2030": 2.558, - "2031": 2.501, - "2032": 2.444, - "2033": 2.389, - "2034": 2.333, - "2035": 2.278, - "2036": 2.222, - "2037": 2.1660000000000004, - "2038": 2.1109999999999998, - "2039": 2.058, - "2040": 2.004, - "2041": 1.954, - "2042": 1.9020000000000001, - "2043": 1.8530000000000002, - "2044": 1.8050000000000002, - "2045": 1.7559999999999998, - "2046": 1.709, - "2047": 1.663, - "2048": 1.6179999999999999, - "2049": 1.574, - "2050": 1.528 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 12136412.813066004, - "2017": 12805834.04346299, - "2018": 12917166.741455844, - "2019": 14582824.46789008, - "2020": 13282224.877431976, - "2021": 13623249.430598278, - "2022": 12852090.512733025, - "2023": 14137202.26445477, - "2024": 13473096.7470767, - "2025": 13783827.176911429, - "2026": 13963922.895854307, - "2027": 14065378.447241765, - "2028": 14127492.547921278, - "2029": 14165521.359200077, - "2030": 14187701.853078261, - "2031": 14206573.002218537, - "2032": 14214380.738637691, - "2033": 14183644.552706989, - "2034": 14137256.80961314, - "2035": 14069815.856668971, - "2036": 14009324.098292582, - "2037": 13946372.225823548, - "2038": 13856609.262545802, - "2039": 13773412.620447708, - "2040": 13681579.132838657, - "2041": 13590592.567273613, - "2042": 13494780.2162718, - "2043": 13404663.567001346, - "2044": 13322762.310254592, - "2045": 13215172.822361112, - "2046": 12839900.356856031, - "2047": 12558401.400250414, - "2048": 12395984.787301894, - "2049": 12298557.65906849, - "2050": 12194564.90297943 - }, - "stock": { - "2016": 9.76, - "2017": 9.761999999999999, - "2018": 9.848, - "2019": 9.93, - "2020": 10.007, - "2021": 10.072999999999999, - "2022": 10.122999999999998, - "2023": 10.161999999999999, - "2024": 10.211999999999998, - "2025": 10.269, - "2026": 10.309, - "2027": 10.338000000000001, - "2028": 10.370000000000001, - "2029": 10.401, - "2030": 10.429, - "2031": 10.465, - "2032": 10.490000000000002, - "2033": 10.503, - "2034": 10.506, - "2035": 10.498000000000001, - "2036": 10.479, - "2037": 10.451, - "2038": 10.415, - "2039": 10.370000000000001, - "2040": 10.318, - "2041": 10.27, - "2042": 10.213999999999999, - "2043": 10.157, - "2044": 10.094999999999999, - "2045": 10.03, - "2046": 9.961, - "2047": 9.89, - "2048": 9.817, - "2049": 9.738, - "2050": 9.658000000000001 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 446162.38907050004, - "2017": 457294.99565162865, - "2018": 442289.6654365262, - "2019": 480219.8993957761, - "2020": 420492.92630295653, - "2021": 416321.3607746591, - "2022": 377896.4544658468, - "2023": 401047.7535241265, - "2024": 367936.16493606323, - "2025": 363297.37943201093, - "2026": 355442.69541536673, - "2027": 344946.4466255665, - "2028": 335746.2060974155, - "2029": 324330.9341141739, - "2030": 314281.54315376794, - "2031": 302294.3335233156, - "2032": 292053.3864030533, - "2033": 283017.30433159735, - "2034": 272359.4902846274, - "2035": 263259.5218986482, - "2036": 252987.45706304736, - "2037": 243723.20813236936, - "2038": 234205.53967578948, - "2039": 226636.90717937474, - "2040": 218289.78537044008, - "2041": 209889.7455445165, - "2042": 202397.3997588406, - "2043": 195021.07282866424, - "2044": 187861.88736803146, - "2045": 181199.87630623742, - "2046": 171054.7608372429, - "2047": 162375.8225529712, - "2048": 155368.61984076648, - "2049": 150060.5714560896, - "2050": 144685.30243229558 - }, - "stock": { - "2016": 0.598, - "2017": 0.5810000000000001, - "2018": 0.562, - "2019": 0.545, - "2020": 0.528, - "2021": 0.513, - "2022": 0.496, - "2023": 0.48000000000000004, - "2024": 0.46399999999999997, - "2025": 0.45000000000000007, - "2026": 0.436, - "2027": 0.42100000000000004, - "2028": 0.40900000000000003, - "2029": 0.395, - "2030": 0.383, - "2031": 0.369, - "2032": 0.357, - "2033": 0.347, - "2034": 0.33499999999999996, - "2035": 0.32500000000000007, - "2036": 0.313, - "2037": 0.302, - "2038": 0.291, - "2039": 0.28200000000000003, - "2040": 0.272, - "2041": 0.262, - "2042": 0.253, - "2043": 0.244, - "2044": 0.235, - "2045": 0.227, - "2046": 0.219, - "2047": 0.211, - "2048": 0.20299999999999999, - "2049": 0.196, - "2050": 0.189 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -1031895,312 +1053807,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 6999743.708050768, - "2017": 7187119.644054997, - "2018": 6997491.704249524, - "2019": 7658122.1500266995, - "2020": 6748019.776391039, - "2021": 6723399.769977361, - "2022": 6167396.7590692425, - "2023": 6616408.950714285, - "2024": 6145344.247828993, - "2025": 6125184.186065719, - "2026": 6048960.6071503535, - "2027": 5943349.3294563135, - "2028": 5820889.049688087, - "2029": 5691296.631234604, - "2030": 5558686.900799706, - "2031": 5434088.641629034, - "2032": 5310023.196286141, - "2033": 5179555.065863857, - "2034": 5046999.303424138, - "2035": 4915433.613228004, - "2036": 4789865.6334780585, - "2037": 4668795.129303157, - "2038": 4543243.211177882, - "2039": 4425382.757313311, - "2040": 4308189.5648244815, - "2041": 4197221.178139222, - "2042": 4085647.2127075847, - "2043": 3979834.471042297, - "2044": 3879902.176206345, - "2045": 3773817.4495856194, - "2046": 3596019.958104049, - "2047": 3450276.462836875, - "2048": 3339957.135535104, - "2049": 3251837.143881858, - "2050": 3161820.898679751 - }, - "stock": { - "2016": 6.205, - "2017": 6.054, - "2018": 5.906, - "2019": 5.7780000000000005, - "2020": 5.646000000000001, - "2021": 5.531000000000001, - "2022": 5.415000000000001, - "2023": 5.308999999999999, - "2024": 5.207000000000001, - "2025": 5.106999999999999, - "2026": 5.005, - "2027": 4.9030000000000005, - "2028": 4.8020000000000005, - "2029": 4.704, - "2030": 4.607, - "2031": 4.521, - "2032": 4.434, - "2033": 4.3469999999999995, - "2034": 4.258, - "2035": 4.17, - "2036": 4.0809999999999995, - "2037": 3.992, - "2038": 3.903, - "2039": 3.814, - "2040": 3.726, - "2041": 3.6430000000000002, - "2042": 3.559, - "2043": 3.476, - "2044": 3.395, - "2045": 3.314, - "2046": 3.234, - "2047": 3.156, - "2048": 3.0780000000000003, - "2049": 3.003, - "2050": 2.927 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 19660174.1895638, - "2017": 20639663.67119974, - "2018": 20761934.08666035, - "2019": 23420144.110712063, - "2020": 21233685.043724746, - "2021": 21742916.504599847, - "2022": 20479400.893653292, - "2023": 22571819.65388445, - "2024": 21567937.464567725, - "2025": 22127763.789389983, - "2026": 22469595.04138613, - "2027": 22685586.02942866, - "2028": 22839337.133916765, - "2029": 22952729.114427697, - "2030": 23040530.36047572, - "2031": 23143552.588560015, - "2032": 23227975.348283827, - "2033": 23250829.239032183, - "2034": 23241272.06610507, - "2035": 23195266.935221586, - "2036": 23156417.130515873, - "2037": 23110351.617876068, - "2038": 23017667.757147267, - "2039": 22938598.436847784, - "2040": 22838704.262812458, - "2041": 22735182.83592047, - "2042": 22620651.32075824, - "2043": 22515784.600003615, - "2044": 22422293.666410487, - "2045": 22281215.620812647, - "2046": 21688253.06006557, - "2047": 21248582.593132056, - "2048": 21007995.769858547, - "2049": 20875932.16671874, - "2050": 20726794.73987561 - }, - "stock": { - "2016": 17.571, - "2017": 17.509, - "2018": 17.629, - "2019": 17.759, - "2020": 17.842, - "2021": 17.953, - "2022": 18.038, - "2023": 18.169999999999998, - "2024": 18.332, - "2025": 18.505000000000003, - "2026": 18.645, - "2027": 18.765, - "2028": 18.889000000000003, - "2029": 19.015, - "2030": 19.136, - "2031": 19.291, - "2032": 19.428000000000004, - "2033": 19.541000000000004, - "2034": 19.631, - "2035": 19.695999999999998, - "2036": 19.743, - "2037": 19.769, - "2038": 19.778, - "2039": 19.769, - "2040": 19.747, - "2041": 19.723, - "2042": 19.69, - "2043": 19.646, - "2044": 19.595999999999997, - "2045": 19.538, - "2046": 19.472, - "2047": 19.399, - "2048": 19.319, - "2049": 19.233, - "2050": 19.138 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 721756.1023854325, - "2017": 735647.6847452624, - "2018": 710953.2090901259, - "2019": 770797.7392612353, - "2020": 674307.1798842191, - "2021": 665345.72542279, - "2022": 606889.3472774669, - "2023": 645231.3954012636, - "2024": 594568.287603278, - "2025": 588172.0245442969, - "2026": 575738.3514635164, - "2027": 561137.6411150259, - "2028": 546232.8163951477, - "2029": 529568.2543377012, - "2030": 513224.7387245757, - "2031": 497115.7698109532, - "2032": 481893.4554300274, - "2033": 466094.69510396017, - "2034": 451045.6304707902, - "2035": 436700.45155040896, - "2036": 421578.2360060692, - "2037": 407567.25282077416, - "2038": 393875.03167484823, - "2039": 380849.805838907, - "2040": 367789.17236306315, - "2041": 355469.9859403027, - "2042": 343202.4665341744, - "2043": 331324.92895408784, - "2044": 320443.1573831697, - "2045": 309745.92960173293, - "2046": 292438.9818303815, - "2047": 278328.9440310696, - "2048": 267781.0946063532, - "2049": 258760.68939940122, - "2050": 249018.3614446356 - }, - "stock": { - "2016": 1.075, - "2017": 1.04, - "2018": 1.006, - "2019": 0.9740000000000001, - "2020": 0.9440000000000001, - "2021": 0.915, - "2022": 0.89, - "2023": 0.8640000000000001, - "2024": 0.8400000000000001, - "2025": 0.817, - "2026": 0.793, - "2027": 0.77, - "2028": 0.749, - "2029": 0.7270000000000001, - "2030": 0.706, - "2031": 0.6859999999999999, - "2032": 0.667, - "2033": 0.6479999999999999, - "2034": 0.6300000000000001, - "2035": 0.613, - "2036": 0.5940000000000001, - "2037": 0.576, - "2038": 0.5589999999999999, - "2039": 0.542, - "2040": 0.525, - "2041": 0.509, - "2042": 0.493, - "2043": 0.477, - "2044": 0.462, - "2045": 0.448, - "2046": 0.433, - "2047": 0.41900000000000004, - "2048": 0.406, - "2049": 0.393, - "2050": 0.379 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -1039848,312 +1061455,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1780251.276195479, - "2017": 1837832.1094224218, - "2018": 1803741.7584816024, - "2019": 1962834.7871498012, - "2020": 1720152.5355577176, - "2021": 1715368.9525943296, - "2022": 1576279.624169808, - "2023": 1686182.9878974606, - "2024": 1562200.1795652092, - "2025": 1552666.8521361616, - "2026": 1529039.066830916, - "2027": 1498730.3696588292, - "2028": 1464163.0850772255, - "2029": 1428368.5580688894, - "2030": 1390899.9495661617, - "2031": 1355516.9032857465, - "2032": 1318688.8158272782, - "2033": 1282071.938319654, - "2034": 1244692.773173911, - "2035": 1208329.5818438986, - "2036": 1173731.9249593383, - "2037": 1139062.3366980045, - "2038": 1104646.3761156087, - "2039": 1073055.8709385898, - "2040": 1041242.1504242353, - "2041": 1010966.9254133556, - "2042": 979816.983051182, - "2043": 951604.3507373184, - "2044": 924516.3176110672, - "2045": 897190.7981765774, - "2046": 851418.0826580228, - "2047": 813872.5573287478, - "2048": 785016.9604846175, - "2049": 760413.5075396296, - "2050": 737689.2521339892 - }, - "stock": { - "2016": 1.572, - "2017": 1.541, - "2018": 1.515, - "2019": 1.475, - "2020": 1.432, - "2021": 1.4029999999999998, - "2022": 1.3749999999999998, - "2023": 1.343, - "2024": 1.3130000000000002, - "2025": 1.284, - "2026": 1.254, - "2027": 1.225, - "2028": 1.196, - "2029": 1.169, - "2030": 1.141, - "2031": 1.116, - "2032": 1.089, - "2033": 1.064, - "2034": 1.038, - "2035": 1.013, - "2036": 0.988, - "2037": 0.962, - "2038": 0.937, - "2039": 0.913, - "2040": 0.889, - "2041": 0.866, - "2042": 0.8420000000000001, - "2043": 0.8200000000000001, - "2044": 0.798, - "2045": 0.777, - "2046": 0.7550000000000001, - "2047": 0.734, - "2048": 0.7130000000000001, - "2049": 0.692, - "2050": 0.673 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 5219667.723804521, - "2017": 5602035.890577578, - "2018": 5724990.241518397, - "2019": 6485150.212850198, - "2020": 5905236.464442282, - "2021": 6124728.04740567, - "2022": 5838267.375830192, - "2023": 6457410.012102539, - "2024": 6176116.820434792, - "2025": 6343527.14786384, - "2026": 6447664.933169083, - "2027": 6515112.630341171, - "2028": 6564942.914922775, - "2029": 6602009.441931111, - "2030": 6632413.050433837, - "2031": 6660613.0967142545, - "2032": 6684790.184172721, - "2033": 6689163.061680345, - "2034": 6684388.2268260885, - "2035": 6668392.418156101, - "2036": 6653420.075040662, - "2037": 6637461.663301996, - "2038": 6606625.623884392, - "2039": 6578384.129061411, - "2040": 6544178.8495757645, - "2041": 6512457.074586645, - "2042": 6477885.016948818, - "2043": 6444228.649262681, - "2044": 6413927.682388934, - "2045": 6368575.201823423, - "2046": 6195260.917341976, - "2047": 6065172.442671252, - "2048": 5991424.039515383, - "2049": 5949290.492460371, - "2050": 5899373.74786601 - }, - "stock": { - "2016": 4.649, - "2017": 4.7330000000000005, - "2018": 4.84, - "2019": 4.9, - "2020": 4.938, - "2021": 5.027, - "2022": 5.106, - "2023": 5.157, - "2024": 5.205, - "2025": 5.26, - "2026": 5.3020000000000005, - "2027": 5.3389999999999995, - "2028": 5.376, - "2029": 5.416, - "2030": 5.452999999999999, - "2031": 5.494999999999999, - "2032": 5.531, - "2033": 5.561, - "2034": 5.583, - "2035": 5.598, - "2036": 5.606999999999999, - "2037": 5.611, - "2038": 5.6080000000000005, - "2039": 5.6, - "2040": 5.5889999999999995, - "2041": 5.579000000000001, - "2042": 5.566000000000001, - "2043": 5.551, - "2044": 5.5329999999999995, - "2045": 5.511, - "2046": 5.488, - "2047": 5.463, - "2048": 5.434, - "2049": 5.404999999999999, - "2050": 5.372 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { @@ -1047801,312 +1069103,7 @@ "stock": "NA" } }, - "supply": { - "gas_boiler": { - "energy": { - "2016": 1905637.3514629113, - "2017": 1969602.1975661134, - "2018": 1929606.1717649372, - "2019": 2127224.823895864, - "2020": 1880792.7711948177, - "2021": 1877732.0746770613, - "2022": 1728660.8435962107, - "2023": 1861578.5015631546, - "2024": 1731658.9486613644, - "2025": 1729292.1199031244, - "2026": 1714814.8982414848, - "2027": 1688111.9823395128, - "2028": 1660651.504843248, - "2029": 1628603.5875379508, - "2030": 1594896.0440674946, - "2031": 1562649.383649531, - "2032": 1528472.6689030826, - "2033": 1493490.4587160894, - "2034": 1459254.6382265002, - "2035": 1423735.6563454722, - "2036": 1389034.8236258824, - "2037": 1356582.2535623403, - "2038": 1323698.7818306235, - "2039": 1291742.9696773514, - "2040": 1260250.4934404395, - "2041": 1229601.207061088, - "2042": 1197870.367710624, - "2043": 1170125.3903984206, - "2044": 1141761.6269890186, - "2045": 1113608.5722674888, - "2046": 1061496.9203943575, - "2047": 1022491.4457580856, - "2048": 992961.8218518236, - "2049": 966330.1406319576, - "2050": 943033.0217226011 - }, - "stock": { - "2016": 1.402, - "2017": 1.375, - "2018": 1.3469999999999998, - "2019": 1.323, - "2020": 1.297, - "2021": 1.271, - "2022": 1.2469999999999999, - "2023": 1.224, - "2024": 1.2, - "2025": 1.176, - "2026": 1.155, - "2027": 1.131, - "2028": 1.1099999999999999, - "2029": 1.088, - "2030": 1.066, - "2031": 1.046, - "2032": 1.024, - "2033": 1.0030000000000001, - "2034": 0.9830000000000001, - "2035": 0.962, - "2036": 0.94, - "2037": 0.919, - "2038": 0.899, - "2039": 0.878, - "2040": 0.857, - "2041": 0.837, - "2042": 0.8160000000000001, - "2043": 0.7969999999999999, - "2044": 0.777, - "2045": 0.758, - "2046": 0.738, - "2047": 0.721, - "2048": 0.7030000000000001, - "2049": 0.683, - "2050": 0.666 - } - }, - "gas_eng-driven_RTHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - }, - "gas_furnace": { - "energy": { - "2016": 5592860.648537089, - "2017": 5959107.802433886, - "2018": 6008505.828235063, - "2019": 6828795.176104137, - "2020": 6217287.228805182, - "2021": 6380056.925322939, - "2022": 6040744.156403788, - "2023": 6679756.498436846, - "2024": 6393538.051338635, - "2025": 6578600.880096875, - "2026": 6699208.101758515, - "2027": 6787337.017660487, - "2028": 6853582.495156751, - "2029": 6912076.412462049, - "2030": 6966205.955932506, - "2031": 7012229.616350469, - "2032": 7056712.331096917, - "2033": 7082550.541283911, - "2034": 7097941.361773498, - "2035": 7104505.343654527, - "2036": 7114223.176374118, - "2037": 7121485.74643766, - "2038": 7114095.218169376, - "2039": 7112770.030322648, - "2040": 7105161.506559559, - "2041": 7095085.792938913, - "2042": 7082877.632289376, - "2043": 7072015.609601581, - "2044": 7067987.373010982, - "2045": 7047713.427732511, - "2046": 6885726.079605643, - "2047": 6769298.554241913, - "2048": 6718406.1781481765, - "2049": 6706993.859368042, - "2050": 6686704.978277399 - }, - "stock": { - "2016": 4.1530000000000005, - "2017": 4.195, - "2018": 4.226, - "2019": 4.276, - "2020": 4.313999999999999, - "2021": 4.342999999999999, - "2022": 4.38, - "2023": 4.414999999999999, - "2024": 4.454, - "2025": 4.497, - "2026": 4.535, - "2027": 4.57, - "2028": 4.603000000000001, - "2029": 4.639, - "2030": 4.677, - "2031": 4.7139999999999995, - "2032": 4.747, - "2033": 4.775, - "2034": 4.7989999999999995, - "2035": 4.817, - "2036": 4.83, - "2037": 4.839, - "2038": 4.845000000000001, - "2039": 4.8469999999999995, - "2040": 4.843, - "2041": 4.84, - "2042": 4.834, - "2043": 4.824999999999999, - "2044": 4.817, - "2045": 4.803, - "2046": 4.792, - "2047": 4.777, - "2048": 4.759, - "2049": 4.742, - "2050": 4.723 - } - }, - "res_type_gasHP-heat": { - "energy": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - }, - "stock": { - "2016": 0.0, - "2017": 0.0, - "2018": 0.0, - "2019": 0.0, - "2020": 0.0, - "2021": 0.0, - "2022": 0.0, - "2023": 0.0, - "2024": 0.0, - "2025": 0.0, - "2026": 0.0, - "2027": 0.0, - "2028": 0.0, - "2029": 0.0, - "2030": 0.0, - "2031": 0.0, - "2032": 0.0, - "2033": 0.0, - "2034": 0.0, - "2035": 0.0, - "2036": 0.0, - "2037": 0.0, - "2038": 0.0, - "2039": 0.0, - "2040": 0.0, - "2041": 0.0, - "2042": 0.0, - "2043": 0.0, - "2044": 0.0, - "2045": 0.0, - "2046": 0.0, - "2047": 0.0, - "2048": 0.0, - "2049": 0.0, - "2050": 0.0 - } - } - } + "supply": {} }, "cooling": { "demand": { diff --git a/supporting_data/stock_energy_tech_data/panel_solution_shares.json b/supporting_data/stock_energy_tech_data/panel_solution_shares.json new file mode 100644 index 00000000..4728d295 --- /dev/null +++ b/supporting_data/stock_energy_tech_data/panel_solution_shares.json @@ -0,0 +1,326 @@ +{ + "new england": { + "energy": { + "low efficiency upgrade": { + "no panel management": 0.5619510417299398, + "panel replacement": 0.43804895827006013, + "panel management": 0.0 + }, + "moderate efficiency upgrade": { + "no panel management": 0.2783385022761485, + "panel replacement": 0.7216614977238515, + "panel management": 0.0 + }, + "high efficiency upgrade": { + "no panel management": 0.5229723639163902, + "panel replacement": 0.3453830347628869, + "panel management": 0.13164460132072275 + } + }, + "stock": { + "low efficiency upgrade": { + "no panel management": 0.5, + "panel replacement": 0.5, + "panel management": 0.0 + }, + "moderate efficiency upgrade": { + "no panel management": 0.3333333333333333, + "panel replacement": 0.6666666666666666, + "panel management": 0.0 + }, + "high efficiency upgrade": { + "no panel management": 0.5263157894736842, + "panel replacement": 0.34210526315789475, + "panel management": 0.13157894736842105 + } + } + }, + "mid atlantic": { + "energy": { + "low efficiency upgrade": { + "no panel management": 0.2833699844314945, + "panel replacement": 0.46062953332738255, + "panel management": 0.2560004822411229 + }, + "moderate efficiency upgrade": { + "no panel management": 0.5646018639089652, + "panel replacement": 0.13387055896428884, + "panel management": 0.30152757712674594 + }, + "high efficiency upgrade": { + "no panel management": 0.44926757799437556, + "panel replacement": 0.47633394555515957, + "panel management": 0.07439847645046488 + } + }, + "stock": { + "low efficiency upgrade": { + "no panel management": 0.2857142857142857, + "panel replacement": 0.42857142857142855, + "panel management": 0.2857142857142857 + }, + "moderate efficiency upgrade": { + "no panel management": 0.5833333333333334, + "panel replacement": 0.125, + "panel management": 0.2916666666666667 + }, + "high efficiency upgrade": { + "no panel management": 0.46938775510204084, + "panel replacement": 0.46938775510204084, + "panel management": 0.061224489795918366 + } + } + }, + "east north central": { + "energy": { + "low efficiency upgrade": { + "no panel management": 0.4720129139385545, + "panel replacement": 0.44452357718458824, + "panel management": 0.0834635088768572 + }, + "moderate efficiency upgrade": { + "no panel management": 0.5467823528138996, + "panel replacement": 0.31454313347902285, + "panel management": 0.1386745137070775 + }, + "high efficiency upgrade": { + "no panel management": 0.3993011296945889, + "panel replacement": 0.528415008335099, + "panel management": 0.07228386197031202 + } + }, + "stock": { + "low efficiency upgrade": { + "no panel management": 0.5882352941176471, + "panel replacement": 0.35294117647058826, + "panel management": 0.058823529411764705 + }, + "moderate efficiency upgrade": { + "no panel management": 0.5882352941176471, + "panel replacement": 0.29411764705882354, + "panel management": 0.11764705882352941 + }, + "high efficiency upgrade": { + "no panel management": 0.4375, + "panel replacement": 0.484375, + "panel management": 0.078125 + } + } + }, + "west north central": { + "energy": { + "low efficiency upgrade": { + "no panel management": 0.29107673774037485, + "panel replacement": 0.6687248532188952, + "panel management": 0.040198409040730014 + }, + "moderate efficiency upgrade": { + "no panel management": 0.8088583776719721, + "panel replacement": 0.1911416223280278, + "panel management": 0.0 + }, + "high efficiency upgrade": { + "no panel management": 0.4509935993645326, + "panel replacement": 0.46895202075031944, + "panel management": 0.080054379885148 + } + }, + "stock": { + "low efficiency upgrade": { + "no panel management": 0.4117647058823529, + "panel replacement": 0.5294117647058824, + "panel management": 0.058823529411764705 + }, + "moderate efficiency upgrade": { + "no panel management": 0.9090909090909091, + "panel replacement": 0.09090909090909091, + "panel management": 0.0 + }, + "high efficiency upgrade": { + "no panel management": 0.5434782608695652, + "panel replacement": 0.3695652173913043, + "panel management": 0.08695652173913043 + } + } + }, + "south atlantic": { + "energy": { + "low efficiency upgrade": { + "no panel management": 0.8438282835108525, + "panel replacement": 0.08220686742655903, + "panel management": 0.07396484906258845 + }, + "moderate efficiency upgrade": { + "no panel management": 0.7359013438397412, + "panel replacement": 0.03386632193927578, + "panel management": 0.2302323342209831 + }, + "high efficiency upgrade": { + "no panel management": 0.7412032485239645, + "panel replacement": 0.045273644831647815, + "panel management": 0.21352310664438776 + } + }, + "stock": { + "low efficiency upgrade": { + "no panel management": 0.8793969849246231, + "panel replacement": 0.05527638190954774, + "panel management": 0.06532663316582915 + }, + "moderate efficiency upgrade": { + "no panel management": 0.7749648382559775, + "panel replacement": 0.02390998593530239, + "panel management": 0.2011251758087201 + }, + "high efficiency upgrade": { + "no panel management": 0.7723577235772358, + "panel replacement": 0.036585365853658534, + "panel management": 0.1910569105691057 + } + } + }, + "east south central": { + "energy": { + "low efficiency upgrade": { + "no panel management": 0.8240246333358926, + "panel replacement": 0.08247167186058726, + "panel management": 0.0935036948035202 + }, + "moderate efficiency upgrade": { + "no panel management": 0.6755335206635112, + "panel replacement": 0.044143821122975095, + "panel management": 0.2803226582135136 + }, + "high efficiency upgrade": { + "no panel management": 0.7194418383035578, + "panel replacement": 0.041968556023296445, + "panel management": 0.23858960567314572 + } + }, + "stock": { + "low efficiency upgrade": { + "no panel management": 0.8636363636363636, + "panel replacement": 0.056818181818181816, + "panel management": 0.07954545454545454 + }, + "moderate efficiency upgrade": { + "no panel management": 0.7210526315789474, + "panel replacement": 0.03684210526315789, + "panel management": 0.24210526315789474 + }, + "high efficiency upgrade": { + "no panel management": 0.7538461538461538, + "panel replacement": 0.03076923076923077, + "panel management": 0.2153846153846154 + } + } + }, + "west south central": { + "energy": { + "low efficiency upgrade": { + "no panel management": 0.7855322851501454, + "panel replacement": 0.1498165114913068, + "panel management": 0.06465120335854783 + }, + "moderate efficiency upgrade": { + "no panel management": 0.7457516261714067, + "panel replacement": 0.041242052348825275, + "panel management": 0.21300632147976797 + }, + "high efficiency upgrade": { + "no panel management": 0.7885722570372532, + "panel replacement": 0.029483299576252786, + "panel management": 0.18194444338649407 + } + }, + "stock": { + "low efficiency upgrade": { + "no panel management": 0.8425925925925926, + "panel replacement": 0.09259259259259259, + "panel management": 0.06481481481481481 + }, + "moderate efficiency upgrade": { + "no panel management": 0.807909604519774, + "panel replacement": 0.022598870056497175, + "panel management": 0.1694915254237288 + }, + "high efficiency upgrade": { + "no panel management": 0.8205128205128205, + "panel replacement": 0.02564102564102564, + "panel management": 0.15384615384615385 + } + } + }, + "mountain": { + "energy": { + "low efficiency upgrade": { + "no panel management": 0.7657706401711714, + "panel replacement": 0.20658562900247326, + "panel management": 0.027643730826355347 + }, + "moderate efficiency upgrade": { + "no panel management": 0.738571794642529, + "panel replacement": 0.02641536289060168, + "panel management": 0.23501284246686938 + }, + "high efficiency upgrade": { + "no panel management": 0.847631776591535, + "panel replacement": 0.10565143304771979, + "panel management": 0.04671679036074523 + } + }, + "stock": { + "low efficiency upgrade": { + "no panel management": 0.8108108108108109, + "panel replacement": 0.16216216216216217, + "panel management": 0.02702702702702703 + }, + "moderate efficiency upgrade": { + "no panel management": 0.7878787878787878, + "panel replacement": 0.030303030303030304, + "panel management": 0.18181818181818182 + }, + "high efficiency upgrade": { + "no panel management": 0.9090909090909091, + "panel replacement": 0.045454545454545456, + "panel management": 0.045454545454545456 + } + } + }, + "pacific": { + "energy": { + "low efficiency upgrade": { + "no panel management": 0.7844636149393026, + "panel replacement": 0.15295771582880585, + "panel management": 0.06257866923189155 + }, + "moderate efficiency upgrade": { + "no panel management": 0.7909001642864673, + "panel replacement": 0.0507005963034163, + "panel management": 0.15839923941011644 + }, + "high efficiency upgrade": { + "no panel management": 0.6322721856562388, + "panel replacement": 0.0, + "panel management": 0.36772781434376123 + } + }, + "stock": { + "low efficiency upgrade": { + "no panel management": 0.8192771084337349, + "panel replacement": 0.12048192771084337, + "panel management": 0.060240963855421686 + }, + "moderate efficiency upgrade": { + "no panel management": 0.8153846153846154, + "panel replacement": 0.046153846153846156, + "panel management": 0.13846153846153847 + }, + "high efficiency upgrade": { + "no panel management": 0.65, + "panel replacement": 0.0, + "panel management": 0.35 + } + } + } +} \ No newline at end of file From 19f6847745600a780e7580de8751c86c8c0164c7 Mon Sep 17 00:00:00 2001 From: AvenSM <33809542+asatremeloy@users.noreply.github.com> Date: Mon, 1 Jul 2024 09:59:22 -0700 Subject: [PATCH 3/3] Revisions to panel upgrade shares data preparation --- ...P FS (NG Furnace) high eff management.json | 132 ++++++++++++++++++ ... HP FS (NG Furnace) high eff no panel.json | 132 ++++++++++++++++++ ... FS (NG Furnace) high eff replacement.json | 132 ++++++++++++++++++ ...HP FS (NG Furnace) low eff management.json | 132 ++++++++++++++++++ ...R HP FS (NG Furnace) low eff no panel.json | 132 ++++++++++++++++++ ...P FS (NG Furnace) low eff replacement.json | 132 ++++++++++++++++++ ...HP FS (NG Furnace) mod eff management.json | 132 ++++++++++++++++++ ...R HP FS (NG Furnace) mod eff no panel.json | 132 ++++++++++++++++++ ...P FS (NG Furnace) mod eff replacement.json | 132 ++++++++++++++++++ 9 files changed, 1188 insertions(+) create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff management.json create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff no panel.json create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff replacement.json create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff management.json create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff no panel.json create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff replacement.json create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff management.json create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff no panel.json create mode 100644 ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff replacement.json diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff management.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff management.json new file mode 100644 index 00000000..e7ca0698 --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff management.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["high efficiency upgrade", "panel management"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff no panel.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff no panel.json new file mode 100644 index 00000000..1128ed3b --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff no panel.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["high efficiency upgrade", "no panel management"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff replacement.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff replacement.json new file mode 100644 index 00000000..0036d8ff --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) high eff replacement.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["high efficiency upgrade", "panel replacement"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff management.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff management.json new file mode 100644 index 00000000..2652cff7 --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff management.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["low efficiency upgrade", "panel management"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff no panel.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff no panel.json new file mode 100644 index 00000000..28cf892b --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff no panel.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["low efficiency upgrade", "no panel management"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff replacement.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff replacement.json new file mode 100644 index 00000000..977859a4 --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) low eff replacement.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["low efficiency upgrade", "panel replacement"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff management.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff management.json new file mode 100644 index 00000000..961b135d --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff management.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["moderate efficiency upgrade", "panel management"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff no panel.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff no panel.json new file mode 100644 index 00000000..15a5bbf3 --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff no panel.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["moderate efficiency upgrade", "no panel management"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file diff --git a/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff replacement.json b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff replacement.json new file mode 100644 index 00000000..9690c029 --- /dev/null +++ b/ecm_definitions/panels_project_measures/(R) ESTAR HP FS (NG Furnace) mod eff replacement.json @@ -0,0 +1,132 @@ +{ + "name": "(R) ESTAR HP FS (NG Furnace)", + "_description": "ENERGY STAR air source heat pump (w/ cold climates specs as applicable) fully replacing original gas furnace equipment", + "measure_type": "full service", + "market_entry_year": 2024, + "market_exit_year": null, + "climate_zone": "all", + "bldg_type": "all residential", + "structure_type": "all", + "panel_upgrade": ["moderate efficiency upgrade", "panel replacement"], + "end_use": [ + "heating", + "cooling" + ], + "fuel_type": [ + "natural gas", + "electricity" + ], + "fuel_switch_to": "electricity", + "backup_fuel_fraction": null, + "technology": [ + "furnace (NG)", + "central AC", + "room AC" + ], + "htcl_tech_link": "ng furnace+cac&rac", + "tech_switch_to": "ASHP", + "energy_efficiency": { + "cold climates": { + "heating": 2.79, + "cooling": 4.69 + }, + "warm climates": { + "heating": 2.69, + "cooling": 4.69 + } + }, + "energy_efficiency_units": "COP", + "energy_efficiency_source": { + "notes": [ + "Split system ducted (see Tables 2 (warm climates) and 3 (cold climates) in EPA source)", + "conversion from original standard: COP = SEER / 3.412, COP = HSPF / 3.412 (see EIA source)", + "split system conversion factors SEER2/SEER = 0.95, HSPF2/HSPF = 0.85 (see RESNET source)" + ], + "source_data": [ + { + "title": "ENERGY STAR Program Requirements Product Specification for Central Air Conditioner and Heat Pump Equipment Version 6.1", + "author": "U.S. Environmental Protection Agency", + "year": 2022, + "pages": 4, + "url": "https://www.energystar.gov/sites/default/files/asset/document/ENERGY%20STAR%20Version%206.1%20Central%20Air%20Conditioner%20and%20Heat%20Pump%20Final%20Specification%20%28Rev.%20January%20%202022%29.pdf" + }, + { + "title": "Draft PDS:01, MINHERS Addendum 71, SEER2/HSPF2 Conversions", + "author": "RESNET", + "year": 2022, + "pages": 2, + "url": "https://www.resnet.us/about/standards/minhers/draft:pds:01:minhers:addendum:71:seer2:hspf2:conversions/" + }, + { + "title": "Residential Demand Module of the National Energy Modeling System: Model Documentation 2014", + "author": "U.S. Energy Information Administration", + "year": 2014, + "pages": 17, + "url": "https://www.eia.gov/outlooks/aeo/nems/documentation/archive/pdf/m067(2014).pdf" + } + ] + }, + "installed_cost": { + "electricity": 0.0, + "natural gas": { + "new": 4380.0, + "existing": 13940.0 + } + }, + "cost_units": "2022$/unit", + "installed_cost_source": { + "notes": [ + "Retail (new) and total installed (existing) cost for ENERGY STAR ASHPs in 2023", + "For existing buildings, added costs of $6300 are the average of the cost range for circuit breaker panel upgrade and home service upgrade costs in the NV5 report", + "a new circuit cost of 700 $2022 using the upper bound (assuming a high amperage 240V circuit is required for the HVAC system) from the NV5 report." + ], + "source_data": [ + { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + }, + { + "title": "Service Upgrades for Electrification Retrofits Study Final Report", + "author": "NV5 and Redwood Energy", + "year": 2022, + "pages": 33, + "url": "https://pda.energydataweb.com/api/view/2635/Service%20Upgrades%20for%20Electrification%20Retrofits%20Study%20FINAL.pdf" + } + ] + }, + "product_lifetime": 15.0, + "product_lifetime_units": "years", + "product_lifetime_source": { + "notes": "Average of the ENERGY STAR range", + "source_data": { + "title": "Updated Buildings Sector Appliance and Equipment Costs and Efficiencies", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": 39, + "url": "https://www.eia.gov/analysis/studies/buildings/equipcosts/pdf/full.pdf" + } + }, + "market_scaling_fractions": { + "heating": 0.9, + "cooling": 0.49 + }, + "market_scaling_fractions_source": { + "notes": "Heating multiple of 90% was determined as proportion of total homes with gas heating that have both cooling and heating systems (8,624 homes out of 9,595 homes with gas heating). Cooling multiple of 49% was determined as a proportion of total homes with a cooling system (16,171 homes) where there is heating via natural gas other than steam/hot water (7,845 homes).", + "source_data": { + "title": "RECS 2020 Microdata", + "author": "U.S. Energy Information Administration", + "year": 2023, + "pages": null, + "url": "https://www.eia.gov/consumption/residential/data/2020/index.php?view=microdata" + } + }, + "_updated_by": { + "name": "Jared Langevin", + "organization": "LBNL", + "email": "jared.langevin@lbl.gov", + "timestamp": "2024-06-11 13:55:11" + } +} \ No newline at end of file