Skip to content

Commit

Permalink
Update test results for https://github.com/nrel/ssc/tree/om-expense-c…
Browse files Browse the repository at this point in the history 
…ash-flow
  • Loading branch information
@cpaulgilman
cpaulgilman committed Oct 27, 2023
1 parent 8a8d2c7 commit a24283e
Showing 1 changed file with 14 additions and 14 deletions.
28 changes: 14 additions & 14 deletions test_results_win64.csv
View file
Original file line number Diff line number Diff line change
Expand Up @@ -32,36 +32,36 @@ High-X Concentrating PV,None,2.39082e+06,NA,NA,;
PV Battery,Residential,13089.9,12.3884,NA,;
PV Battery,Commercial,920060,6.71136,NA,;
PV Battery,Third Party,35731.2,NA,NA,;
PV Battery,Host Developer,920060,15.9107,16.21,;
PV Battery,Host Developer,920060,17.4764,16.21,; Warning: NPV is $-109499. A negative NPV indicates project costs are higher than revenues.
PV Battery,Single Owner,217338048,7.98145,8.89941,;
PV Battery,Merchant Plant,217338048,8.57718,NA,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.13359e+08. A negative NPV indicates project costs are higher than revenues.
PV Battery,Leveraged Partnership Flip,217338048,6.58535,8.89941,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs.
PV Battery,All Equity Partnership Flip,217338048,9.24929,8.89941,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.08205e+07. A negative NPV indicates project costs are higher than revenues.
PV Battery,Sale Leaseback,217338048,9.94938,8.89941,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-2.17567e+07. A negative NPV indicates project costs are higher than revenues.
PV Battery,Leveraged Partnership Flip,217338048,8.15894,8.89941,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs.
PV Battery,All Equity Partnership Flip,217338048,10.3114,8.89941,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-3.22571e+07. A negative NPV indicates project costs are higher than revenues.
PV Battery,Sale Leaseback,217338048,10.973,8.89941,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-4.30637e+07. A negative NPV indicates project costs are higher than revenues.
PVWatts Battery,Residential,13662.6,15.4244,NA,;
PVWatts Battery,Commercial,929768,12.5645,NA,;
PVWatts Battery,Third Party,10996.8,NA,NA,;
PVWatts Battery,Host Developer,929768,20.5947,16.2118,; Warning: NPV is $-387113. A negative NPV indicates project costs are higher than revenues.
Generic Battery,Residential,6695.48,65.3298,NA,;
Generic Battery,Commercial,359917,41.4897,NA,;
Generic Battery,Third Party,6690.41,NA,NA,;
Generic Battery,Host Developer,359917,30.5,16.246,; Warning: NPV is $-501680. A negative NPV indicates project costs are higher than revenues.
Generic Battery,Host Developer,359917,35.0772,16.246,; Warning: NPV is $-662780. A negative NPV indicates project costs are higher than revenues.
Generic Battery,Single Owner,31455232,79.2605,14.6211,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.98351e+08. A negative NPV indicates project costs are higher than revenues.
Generic Battery,Merchant Plant,31455232,80.1274,NA,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-2.34976e+08. A negative NPV indicates project costs are higher than revenues.
Generic Battery,Leveraged Partnership Flip,68109312,36.3834,40.5907,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs.
Generic Battery,All Equity Partnership Flip,68109312,45.8046,48.7088,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs.
Generic Battery,Sale Leaseback,68109312,46.281,48.7088,; Warning: NPV is $-2.91411e+06. A negative NPV indicates project costs are higher than revenues.
Generic Battery,Leveraged Partnership Flip,68109312,40.5442,40.5907,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs.
Generic Battery,All Equity Partnership Flip,68109312,49.1371,48.7088,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-7.59693e+06. A negative NPV indicates project costs are higher than revenues.
Generic Battery,Sale Leaseback,68109312,49.4542,48.7088,; Warning: NPV is $-5.24667e+06. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-2.99882e+06. A negative NPV indicates project costs are higher than revenues.
Standalone Battery,Residential,-416.207,57.0774,NA,;
Standalone Battery,Commercial,-11919.8,426.61,NA,;
Standalone Battery,Third Party,-218.89,NA,NA,;
Standalone Battery,Host Developer,-11919.8,76.7762,16.232,; Warning: NPV is $-690693. A negative NPV indicates project costs are higher than revenues.
Standalone Battery,Host Developer,-11919.8,98.2839,16.232,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-936054. A negative NPV indicates project costs are higher than revenues.
Standalone Battery,Single Owner,-8397703,85.9518,88.6283,; Warning: IRR at end of analysis period is 82.4688%. A high IRR may indicate a project with unrealistically high returns. Warning: IRR in target year is 82.4686%. A high IRR may indicate a project with unrealistically high returns.
Standalone Battery,Merchant Plant,-8397703,25.7208,NA,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-8.14106e+07. A negative NPV indicates project costs are higher than revenues.
Standalone Battery,Leveraged Partnership Flip,-8397703,81.3387,88.6283,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs.
Standalone Battery,All Equity Partnership Flip,-8397703,85.2731,88.6283,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs.
Standalone Battery,Sale Leaseback,-8397703,86.2847,88.6283,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.09395e+08. A negative NPV indicates project costs are higher than revenues.
ETES,Single Owner,-466572064,13.3084,7.40855,;
PTES,Single Owner,-197595520,16.8914,10.3676,;
Standalone Battery,Leveraged Partnership Flip,-8397703,88.8253,88.6283,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.06575e+06. A negative NPV indicates project costs are higher than revenues.
Standalone Battery,All Equity Partnership Flip,-8397703,91.211,88.6283,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: IRR in target year is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-1.63501e+07. A negative NPV indicates project costs are higher than revenues.
Standalone Battery,Sale Leaseback,-8397703,92.007,88.6283,; Warning: IRR at end of analysis period is not a number (NaN). This can indicate that revenues are too low to cover costs, or that they are excessively high compared to costs. Warning: NPV is $-2.09729e+07. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-1.09522e+08. A negative NPV indicates project costs are higher than revenues.
ETES,Single Owner,-466988576,13.3216,7.40328,;
PTES,Single Owner,-197586480,16.8906,10.3673,;
Physical Trough,Single Owner,376952608,12.1978,12.3469,;
Physical Trough,Merchant Plant,376952608,12.8693,NA,;
Physical Trough,Leveraged Partnership Flip,376952608,12.4668,12.3469,;
Expand Down

0 comments on commit a24283e

Please sign in to comment.