Release 1.2.5

ORBIT/manager.py

@@ -221,7 +221,7 @@ def _print_warnings(self):
                 phase = df.loc[idx, "phase"]
                 print(f"{phase}:\n\t {msg}")
 
-        except:
+        except:  # noqa: E722
             pass
 
     @property
@@ -365,7 +365,7 @@ def compile_input_dict(cls, phases):
                 " commissioning_factor)"
             ),
             "construction_insurance_factor": (
-                "float (optional, default: 0.0115)"
+                "float (optional, default: 0.0207)"
             ),
             "construction_financing_factor": (
                 "$/kW (optional, default: value calculated using"
@@ -379,20 +379,20 @@ def compile_input_dict(cls, phases):
             ),
             "tax_rate": "float (optional, default: 0.26",
             "interest_during_construction": (
-                "float (optional, default: 0.044"
+                "float (optional, default: 0.065"
             ),
             "procurement_contingency_factor": (
                 "float (optional, default: 0.0575)"
             ),
             "installation_contingency_factor": (
                 "float (optional, default: 0.345)"
             ),
-            "decommissioning_factor": ("float (optional, default: 0.1725)"),
+            "decommissioning_factor": ("float (optional, default: 0.2)"),
             "commissioning_factor": "float (optional, default: 0.0115)",
-            "site_auction_price": "$ (optional, default: 100e6)",
-            "site_assessment_cost": "$ (optional, default: 50e6)",
-            "construction_plan_cost": "$ (optional, default: 1e6)",
-            "installation_plan_cost": "$ (optional, default: 0.25e6)",
+            "site_auction_price": "$ (optional, default: 105e6)",
+            "site_assessment_cost": "$ (optional, default: 200e6)",
+            "construction_plan_cost": "$ (optional, default: 25e6)",
+            "installation_plan_cost": "$ (optional, default: 25e6)",
         }
 
         config["design_phases"] = [*design_phases.keys()]
@@ -670,7 +670,7 @@ def run_install_phase(self, name, start, **kwargs):
 
         if phase.installation_capex:
             self.installation_costs[name] = phase.installation_capex
-
+        
         return time, logs
 
     def get_phase_class(self, phase):
@@ -747,6 +747,8 @@ def run_design_phase(self, name, **kwargs):
             self.detailed_outputs, phase.detailed_output
         )
 
+
+
     def run_multiple_phases_in_serial(self, phase_list, **kwargs):
         """
         Runs multiple phases listed in self.config['install_phases'] in serial.
@@ -1052,6 +1054,10 @@ def outputs(self, include_logs=False, npv_detailed=False):
             "total_capex": self.total_capex,
             "total_capex_per_kw": self.total_capex_per_kw,
             "npv": self.npv,
+            "supply_chain_capex": self.supply_chain_capex,
+            "supply_chain_capex_kw": self.supply_chain_capex_per_kw,
+            "onshore_substation_capex": self.onshore_substation_capex,
+            "onshore_substation_capex_kw": self.onshore_substation_capex_per_kw,
         }
 
         if include_logs:
@@ -1440,12 +1446,17 @@ def capex_breakdown(self):
             else:
                 outputs[name] = cost
 
+        outputs["Onshore Substation"] = self.onshore_substation_capex
+
         outputs["Turbine"] = self.turbine_capex
 
         outputs["Soft"] = self.soft_capex
 
         outputs["Project"] = self.project_capex
 
+        if self.supply_chain_capex > 0:
+            outputs["Supply Chain"] = self.supply_chain_capex
+
         return outputs
 
     @property
@@ -1486,7 +1497,7 @@ def capex_detailed_soft_capex_breakdown_per_kw(self):
     def bos_capex(self):
         """Returns total balance of system CapEx."""
 
-        return self.system_capex + self.installation_capex
+        return self.system_capex + self.installation_capex + self.onshore_substation_capex
 
     @property
     def bos_capex_per_kw(self):
@@ -1526,6 +1537,58 @@ def turbine_capex_per_kw(self):
         _capex = self.project_params.get("turbine_capex", 1300)
         return _capex
 
+    @property
+    def supply_chain_capex(self):
+        """Returns the supply chain CapEx. This parameter includes any
+        project-level investments in supply chain development, port upgrades,
+        community benefit agreements, fisheries mitigation funds, community or
+        research initiatives, and U.S.-built vessels.
+        """
+
+        _capex = self.project_params.get("supply_chain_capex", 0)
+
+        try:
+            num_turbines = self.config["plant"]["num_turbines"]
+            rating = self.config["turbine"]["turbine_rating"]
+
+        except KeyError:
+            pass
+
+        return _capex * num_turbines * rating * 1000
+
+    @property
+    def supply_chain_capex_per_kw(self):
+        """Returns the supply chain CapEx/kW. This parameter includes any
+        project-level investments in supply chain development, port upgrades,
+        community benefit agreements, fisheries mitigation funds, community or
+        research initiatives, and U.S.-built vessels.
+        """
+
+        _capex = self.project_params.get("supply_chain_capex", 0)
+
+        return _capex
+
+    @property
+    def onshore_substation_capex(self):
+        """Returns the onshore substation CapEx if available in 'ElectricalDesign', otherwise 0."""
+        if "ElectricalDesign" in self.phases:
+            try:
+                return self.phases["ElectricalDesign"].detailed_output["export_system"]["onshore_substation_costs"]
+            except KeyError:
+                return 0
+        return 0
+
+    @property
+    def onshore_substation_capex_per_kw(self):
+        """Returns the onshore substation CapEx/kW.
+        """
+        if "ElectricalDesign" in self.phases:
+            try:
+                return self.onshore_substation_capex / (self.capacity * 1000)
+            except KeyError:
+                return None
+        return None
+
     @property
     def overnight_capex(self):
         """Returns the overnight capital cost of the project."""
@@ -1580,7 +1643,7 @@ def construction_insurance_capex(self):
         )
 
         contruction_insurance_factor = self.project_params.get(
-            "construction_insurance_factor", 0.0115
+            "construction_insurance_factor", 0.0207
         )
 
         if construction_insurance_per_kW is not None:
@@ -1606,7 +1669,7 @@ def decommissioning_capex(self):
         )
 
         decommissioning_factor = self.project_params.get(
-            "decommissioning_factor", 0.175
+            "decommissioning_factor", 0.2
         )
 
         if decommissioning_per_kW is not None:
@@ -1624,18 +1687,14 @@ def commissioning_capex(self):
         Energy Review.
         """
 
-        commissioning_per_kW = self.project_params.get(
-            "commissioning", None
-        )
+        commissioning_per_kW = self.project_params.get("commissioning", None)
 
         commissioning_factor = self.project_params.get(
             "commissioning_factor", 0.0115
         )
 
         if commissioning_per_kW is not None:
-            commissioning = (
-                commissioning_per_kW * self.capacity * 1000
-            )
+            commissioning = commissioning_per_kW * self.capacity * 1000
 
         else:
             commissioning = (
@@ -1715,7 +1774,7 @@ def construction_financing_factor(self):
         )
         tax_rate = self.project_params.get("tax_rate", 0.26)
         interest_during_construction = self.project_params.get(
-            "interest_during_construction", 0.044
+            "interest_during_construction", 0.065
         )
 
         _check = 0
@@ -1764,6 +1823,7 @@ def construction_financing_capex(self):
                 + self.installation_contingency_capex()
                 + self.bos_capex
                 + self.turbine_capex
+                + self.supply_chain_capex
             ) * (construction_financing_factor - 1)
 
         return construction_financing
@@ -1775,13 +1835,15 @@ def project_capex(self):
         the keys below should be passed to the 'project_parameters' subdict.
         """
 
-        site_auction = self.project_params.get("site_auction_price", 122698898)
-        site_assessment = self.project_params.get("site_assessment_cost", 61349449)
+        site_auction = self.project_params.get("site_auction_price", 105000000)
+        site_assessment = self.project_params.get(
+            "site_assessment_cost", 200000000
+        )
         construction_plan = self.project_params.get(
-            "construction_plan_cost", 1226989
+            "construction_plan_cost", 25000000
         )
         installation_plan = self.project_params.get(
-            "installation_plan_cost", 306747
+            "installation_plan_cost", 25000000
         )
 
         return sum(
@@ -1814,6 +1876,7 @@ def total_capex(self):
             + self.turbine_capex
             + self.soft_capex
             + self.project_capex
+            + self.supply_chain_capex
         )
 
     @property