Incorporated reposition costs in all scenarios (0,1,2,3)

life_cycle_costs.py

@@ -77,17 +77,62 @@ class LifeCycleCosts:
     if self._retrofitting_scenario == 2 or self._retrofitting_scenario == 3:
       chapter = chapters.chapter('D_services')
       capital_cost_pv = surface_roof * factor_pv * chapter.item('D301010_photovoltaic_system').initial_investment[0]
+      reposition_cost_PV = 0
+      for year in range(1, self._number_of_years + 1):
+        costs_increase = math.pow(1 + self._consumer_price_index, year) / math.pow(1 + self._discount_rate, year)
+        if (year % chapter.item('D301010_photovoltaic_system').lifetime) == 0:
+          reposition_cost_PV += surface_roof * factor_pv * chapter.item('D301010_photovoltaic_system').reposition[
+            0] * costs_increase
+
       capital_cost_heating_equipment = total_floor_area * factor_heating_power * chapter.item('D3020_heat_generating_systems').initial_investment[0]
+
       capital_cost_cooling_equipment = total_floor_area * factor_cooling_power * chapter.item('D3030_cooling_generation_systems').initial_investment[0]
+
       capital_cost_distribution_equipment = total_floor_area * factor_cooling_power * chapter.item('D3040_distribution_systems').initial_investment[0]
+
       capital_cost_other_hvac_ahu = total_floor_area * factor_cooling_power * chapter.item('D3080_other_hvac_ahu').initial_investment[0]
+
       capital_cost_lighting = total_floor_area * factor_pv * chapter.item('D5020_lighting_and_branch_wiring').initial_investment[0]
+
       capital_cost_services=capital_cost_pv+capital_cost_heating_equipment+capital_cost_cooling_equipment+capital_cost_distribution_equipment+capital_cost_other_hvac_ahu+capital_cost_lighting
 
-    capital_cost_subtotal = capital_cost_skin + capital_cost_services
+    reposition_cost_heating_equipment = 0
-    capital_cost_total= capital_cost_subtotal*(1+chapters.design_allowance)*(1+chapters.overhead_and_profit)
+    reposition_cost_cooling_equipment = 0
+    reposition_cost_lighting = 0
+    reposition_cost_hvac_ahu = 0
+    capital_cost_pv = 0
+    reposition_cost_PV = 0
 
-    return capital_cost_total
+    for year in range(1, self._number_of_years + 1):
+      chapter = chapters.chapter('D_services')
+      costs_increase = math.pow(1 + self._consumer_price_index, year) / math.pow(1 + self._discount_rate, year)
+      if (year % chapter.item('D3020_heat_generating_systems').lifetime) == 0:
+        reposition_cost_heating_equipment = total_floor_area * factor_heating_power * \
+                                            chapter.item('D3020_heat_generating_systems').reposition[
+                                              0] * costs_increase
+      if (year % chapter.item('D3030_cooling_generation_systems').lifetime) == 0:
+        reposition_cost_cooling_equipment = total_floor_area * factor_cooling_power * \
+                                            chapter.item('D3030_cooling_generation_systems').reposition[
+                                              0] * costs_increase
+      if (year % chapter.item('D3080_other_hvac_ahu').lifetime) == 0:
+        reposition_cost_hvac_ahu = total_floor_area * factor_cooling_power * \
+                                   chapter.item('D3080_other_hvac_ahu').reposition[
+                                     0] * costs_increase
+      if (year % chapter.item('D5020_lighting_and_branch_wiring').lifetime) == 0:
+        reposition_cost_lighting = total_floor_area * chapter.item('D5020_lighting_and_branch_wiring').reposition[
+          0] * costs_increase
+
+    capital_cost_subtotal = capital_cost_skin + capital_cost_services
+
+    capital_cost_total = capital_cost_subtotal*(1+chapters.design_allowance)*(1+chapters.overhead_and_profit)
+
+    reposition_cost_subtotal = reposition_cost_PV + reposition_cost_heating_equipment + reposition_cost_cooling_equipment + reposition_cost_hvac_ahu + reposition_cost_hvac_ahu + reposition_cost_lighting
+
+    reposition_cost_total = reposition_cost_subtotal * (1+chapters.design_allowance)*(1+chapters.overhead_and_profit)
+
+    life_cycle_cost_capital_total = capital_cost_total + reposition_cost_total
+
+    return life_cycle_cost_capital_total
   @staticmethod
   def _search_archetype(costs_catalog, function):
     costs_archetypes = costs_catalog.entries('archetypes').archetypes
@@ -155,11 +200,11 @@ class LifeCycleCosts:
     cooling_demand= 10 * total_floor_area
 
     if self._retrofitting_scenario==2 or self._retrofitting_scenario==3:
-      heating_SCOP=1
+      heating_SCOP=3
-      cooling_SEER=2.8
+      cooling_SEER=4.5
     else:
-      heating_SCOP = 2.5
+      heating_SCOP = 1
-      cooling_SEER = 4
+      cooling_SEER = 2
 
     electricity_heating=heating_demand/heating_SCOP
     electricity_cooling=cooling_demand/cooling_SEER

main.py

@@ -34,11 +34,11 @@ ConstructionFactory('nrcan', city).enrich()
 print('enrich constructions... done')
 number_of_years = 30
 consumer_price_index = 0.04
-discount_rate = 0.06
+discount_rate = 0.03
 #retrofitting_scenario = 2
 catalog = CostCatalogFactory('montreal_custom').catalog
 
-for i in range(1,4) :
+for i in range(0,4) :
     for building in city.buildings:
       lcc = LifeCycleCosts(building, catalog, number_of_years, consumer_price_index, discount_rate, i)
       total_capital_costs = lcc.calculate_capital_costs()