ProFAST 1.0.3__py3-none-any.whl

This diff represents the content of publicly available package versions that have been released to one of the supported registries. The information contained in this diff is provided for informational purposes only and reflects changes between package versions as they appear in their respective public registries.
Files changed (26) hide show
  1. ProFAST/__init__.py +16 -0
  2. ProFAST/examples/ProFAST_example.py +98 -0
  3. ProFAST/examples/generic_example.py +156 -0
  4. ProFAST/pyc_files/ProFAST_308.pyc +0 -0
  5. ProFAST/pyc_files/ProFAST_309.pyc +0 -0
  6. ProFAST/pyc_files/ProFAST_310.pyc +0 -0
  7. ProFAST/pyc_files/ProFAST_311.pyc +0 -0
  8. ProFAST/resources/central_biomass_gasification.json +102 -0
  9. ProFAST/resources/central_coal_gasification_w_ccs.json +95 -0
  10. ProFAST/resources/central_grid_electrolysis_PEM.json +88 -0
  11. ProFAST/resources/central_grid_electrolysis_solid_oxide.json +95 -0
  12. ProFAST/resources/central_natural_gas_reforming_no_ccs.json +95 -0
  13. ProFAST/resources/central_natural_gas_reforming_w_ccs.json +95 -0
  14. ProFAST/resources/central_solar_electrolysis.json +88 -0
  15. ProFAST/resources/central_wind_electrolysis.json +88 -0
  16. ProFAST/resources/gen_h2_fueling.json +74 -0
  17. ProFAST/resources/h2-fast-2022-07202023-generic-fueling.xlsm +0 -0
  18. ProFAST/resources/h2-fast-2022-0915.xlsm +0 -0
  19. ProFAST/resources/only_variables.json +39 -0
  20. ProFAST/resources/regional_feedstock_costs.csv +101 -0
  21. ProFAST-1.0.3.dist-info/LICENSE +31 -0
  22. ProFAST-1.0.3.dist-info/METADATA +221 -0
  23. ProFAST-1.0.3.dist-info/NOTICE.txt +3 -0
  24. ProFAST-1.0.3.dist-info/RECORD +26 -0
  25. ProFAST-1.0.3.dist-info/WHEEL +5 -0
  26. ProFAST-1.0.3.dist-info/top_level.txt +1 -0
ProFAST/resources/central_natural_gas_reforming_no_ccs.json ADDED
@@ -0,0 +1,95 @@
1
+ {
2
+ "description":"Natural gas is fed into the steam methane reformer (SMR) plant via a pipeline at 450 psia. The gas is desulfurized, and mixed with steam at 395°C. The reformer reactor is fed with an overall steam to carbon (H₂O/C) ratio of 2.56. The endothermic steam methane reforming reaction is performed on the cold side of a tube-shell heat exchanger and heat is supplied on the hot side of the heat exchanger by combustion of pressure swing adsorber (PSA) effluent and supplemental natural gas. Product syngas exits the reactor at 870°C and is cooled to 204°C before entering a shift reactor. In the shift reactor, carbon monoxide from the syngas reacts with steam to produce more hydrogen and carbon dioxide. Product hydrogen rich product is further purified through a PSA system resulting in pure hydrogen at 346 psia.",
3
+ "variables":{
4
+ "capacity":483024,
5
+ "long term utilization":0.90,
6
+ "demand rampup":0,
7
+ "analysis start year":2012,
8
+ "operating life":40,
9
+ "installation months":36,
10
+ "TOPC":{"unit price":0,"decay":0.05084,"support utilization":0.6787,"sunset years":3},
11
+ "commodity": {"initial price":0.94,"name":"Hydrogen","unit":"kg","escalation":0.0},
12
+ "annual operating incentive":{"value":0,"decay":0.034906267,"sunset years":6,"taxable":false},
13
+ "incidental revenue":{"value":0,"escalation":0.025771},
14
+ "credit card fees":0,
15
+ "sales tax":0,
16
+ "road tax":{"value":0,"escalation":0.0261},
17
+ "labor":{"value":0,"rate":40,"escalation":0.0},
18
+ "maintenance":{"value":0,"escalation":0.019},
19
+ "rent":{"value":0,"escalation":0.001743845},
20
+ "license and permit":{"value":0,"escalation":0.010526704},
21
+ "non depr assets":0,
22
+ "end of proj sale non depr assets":0,
23
+ "installation cost":{"value":0,"depr type":"Straight line","depr period":4,"depreciable":false},
24
+ "one time cap inct":{"value":0,"depr type":"MACRS","depr period":5,"depreciable":true},
25
+ "property tax and insurance":0.00,
26
+ "admin expense":0,
27
+ "tax loss carry forward years":0,
28
+ "capital gains tax rate":0.15,
29
+ "tax losses monetized":true,
30
+ "sell undepreciated cap":true,
31
+ "loan period if used":0,
32
+ "debt equity ratio of initial financing":1.5,
33
+ "debt interest rate":0.037,
34
+ "debt type":"Revolving debt",
35
+ "total income tax rate":0.2574,
36
+ "cash onhand":1,
37
+ "general inflation rate":0.0,
38
+ "leverage after tax nominal discount rate":0.08
39
+ },
40
+ "feedstock":[
41
+ {
42
+ "name":"Electricity (industrial)",
43
+ "usage": 0.131173606280433,
44
+ "unit":"kWh",
45
+ "cost": "US Average",
46
+ "escalation":0
47
+ },
48
+ {
49
+ "name":"Natural Gas (industrial)",
50
+ "usage": 0.155797012397472,
51
+ "unit":"mmBTU",
52
+ "cost": "US Average",
53
+ "escalation":0.0
54
+ },
55
+ {
56
+ "name":"Water",
57
+ "usage": 4.34363509887707000000,
58
+ "unit":"gal",
59
+ "cost": "US Average",
60
+ "escalation":0.0
61
+ },
62
+ {
63
+ "name":"Var OpEX",
64
+ "usage":1,
65
+ "unit":"units",
66
+ "cost": 0.03009982300331680,
67
+ "escalation":0.0
68
+ }
69
+ ],
70
+ "fixed cost":[
71
+ {
72
+ "name":"Annualized replacements",
73
+ "usage":1,
74
+ "unit":"$",
75
+ "cost": 1560157.889020740,
76
+ "escalation":0.0
77
+ },
78
+ {
79
+ "name":"fixed op ex",
80
+ "usage":1,
81
+ "unit":"$",
82
+ "cost": 12248388.9384962,
83
+ "escalation":0.0
84
+ }
85
+ ],
86
+ "capital item":[
87
+ {
88
+ "name":"Installed Capital",
89
+ "cost": 317960177.7824270,
90
+ "depr type":"MACRS",
91
+ "depr period":20,
92
+ "refurb":[0]
93
+ }
94
+ ]
95
+ }
ProFAST/resources/central_natural_gas_reforming_w_ccs.json ADDED
@@ -0,0 +1,95 @@
1
+ {
2
+ "description":"Natural gas is fed into the autothermal reformer (ATR) plant via pipeline at 435 psia, desulfurized, and mixed with steam at 400°C. At these conditions, ethane and heavier species are cracked in a prereformer to avoid subsequent coking in the autothermal reformer reactor. Cryogenic air separation unit provides 95% oxygen feed at 480 psia to the prereformer outlet stream. The autothermal reformer is fed with an overall oxygen to carbon (O₂/C) ratio of 0.65 and a steam to carbon (H₂O/C) ratio of 1.5. Autothermal reforming reactor has two operating sections – a partial oxidation portion, which is exothermic and a subsequent steam reforming portion which is endothermic. The reactor is catalyzed and gas outlet temperature of 1,093°C provides a carbon conversion rate of over 99%. ATR syngas is then cooled to 204°C and fed to a shift reactor, converting 97% of syngas carbon monoxide to hydrogen. Shift exhaust is augmented with recirculated pressure swing absorber (PSA) effluent to increase concentration of CO₂ before a methyl diethanolamine scrubber. 94.5% of product CO₂ is captured, dried, and compressed for transport and sequestration. Scrubber effluent is then fed to a PSA unit at 340 psia and product hydrogen with 99.9% purity and 330 psia is made available for subsequent compression and transmission. Non-hydrogen species are desorbed from the PSA unit at 20 psia. 31% of the effluent gas is then recycled to the shift exhaust and the remaining combustibles are burned with supplemental air before venting to the atmosphere.",
3
+ "variables":{
4
+ "capacity":660000,
5
+ "long term utilization":0.90,
6
+ "demand rampup":0,
7
+ "analysis start year":2012,
8
+ "operating life":40,
9
+ "installation months":36,
10
+ "TOPC":{"unit price":0,"decay":0.05084,"support utilization":0.6787,"sunset years":3},
11
+ "commodity": {"initial price":1.65,"name":"Hydrogen","unit":"kg","escalation":0.0},
12
+ "annual operating incentive":{"value":0,"decay":0.034906267,"sunset years":6,"taxable":false},
13
+ "incidental revenue":{"value":0,"escalation":0.025771},
14
+ "credit card fees":0,
15
+ "sales tax":0,
16
+ "road tax":{"value":0,"escalation":0.0261},
17
+ "labor":{"value":0,"rate":40,"escalation":0.0},
18
+ "maintenance":{"value":0,"escalation":0.019},
19
+ "rent":{"value":0,"escalation":0.001743845},
20
+ "license and permit":{"value":0,"escalation":0.010526704},
21
+ "non depr assets":0,
22
+ "end of proj sale non depr assets":0,
23
+ "installation cost":{"value":0,"depr type":"Straight line","depr period":4,"depreciable":false},
24
+ "one time cap inct":{"value":0,"depr type":"MACRS","depr period":5,"depreciable":true},
25
+ "property tax and insurance":0.00,
26
+ "admin expense":0,
27
+ "tax loss carry forward years":0,
28
+ "capital gains tax rate":0.15,
29
+ "tax losses monetized":true,
30
+ "sell undepreciated cap":true,
31
+ "loan period if used":0,
32
+ "debt equity ratio of initial financing":1.5,
33
+ "debt interest rate":0.037,
34
+ "debt type":"Revolving debt",
35
+ "total income tax rate":0.2574,
36
+ "cash onhand":1,
37
+ "general inflation rate":0.0,
38
+ "leverage after tax nominal discount rate":0.08
39
+ },
40
+ "feedstock":[
41
+ {
42
+ "name":"Electricity (industrial)",
43
+ "usage": 3.49490909090909,
44
+ "unit":"kWh",
45
+ "cost": "US Average",
46
+ "escalation":0
47
+ },
48
+ {
49
+ "name":"Natural Gas (industrial)",
50
+ "usage": 0.15768017919270500000,
51
+ "unit":"mmBTU",
52
+ "cost": "US Average",
53
+ "escalation":0.0
54
+ },
55
+ {
56
+ "name":"Water",
57
+ "usage": 8.11636363636364000000,
58
+ "unit":"gal",
59
+ "cost": "US Average",
60
+ "escalation":0.0
61
+ },
62
+ {
63
+ "name":"Var OpEX",
64
+ "usage":1,
65
+ "unit":"units",
66
+ "cost": 0.25802579260651300,
67
+ "escalation":0.0
68
+ }
69
+ ],
70
+ "fixed cost":[
71
+ {
72
+ "name":"Annualized replacements",
73
+ "usage":1,
74
+ "unit":"$",
75
+ "cost": 4334623.269011800,
76
+ "escalation":0.0
77
+ },
78
+ {
79
+ "name":"fixed op ex",
80
+ "usage":1,
81
+ "unit":"$",
82
+ "cost": 29804286.3767029,
83
+ "escalation":0.0
84
+ }
85
+ ],
86
+ "capital item":[
87
+ {
88
+ "name":"Installed Capital",
89
+ "cost": 872296516.3306060,
90
+ "depr type":"MACRS",
91
+ "depr period":20,
92
+ "refurb":[0]
93
+ }
94
+ ]
95
+ }
ProFAST/resources/central_solar_electrolysis.json ADDED
@@ -0,0 +1,88 @@
1
+ {
2
+ "description":"The modeled system is a standalone solar powered PEM electrolyzer with a total hydrogen production capacity of 50,000 kg/day. The production system is based on a generic system using input from several key industry collaborators (KIC) with commercial experience in PEM electrolysis and brief system and subsystem technoeconomic models, the electrolyzer units use process water, passed through deionizing beds, and solar electricity for electrolysis. Solar power is purchased via utility-scale PPA and electricity is used at the capacity factor limit of the solar resource.",
3
+ "variables":{
4
+ "capacity":56500,
5
+ "long term utilization":0.27,
6
+ "demand rampup":0,
7
+ "analysis start year":2012,
8
+ "operating life":40,
9
+ "installation months":36,
10
+ "TOPC":{"unit price":0,"decay":0.05084,"support utilization":0.6787,"sunset years":3},
11
+ "commodity": {"initial price":3.93,"name":"Hydrogen","unit":"kg","escalation":0.0},
12
+ "annual operating incentive":{"value":0,"decay":0.034906267,"sunset years":6,"taxable":false},
13
+ "incidental revenue":{"value":0,"escalation":0.025771},
14
+ "credit card fees":0,
15
+ "sales tax":0,
16
+ "road tax":{"value":0,"escalation":0.0261},
17
+ "labor":{"value":0,"rate":40,"escalation":0.0},
18
+ "maintenance":{"value":0,"escalation":0.019},
19
+ "rent":{"value":0,"escalation":0.001743845},
20
+ "license and permit":{"value":0,"escalation":0.010526704},
21
+ "non depr assets":0,
22
+ "end of proj sale non depr assets":0,
23
+ "installation cost":{"value":0,"depr type":"Straight line","depr period":4,"depreciable":false},
24
+ "one time cap inct":{"value":0,"depr type":"MACRS","depr period":5,"depreciable":true},
25
+ "property tax and insurance":0.00,
26
+ "admin expense":0,
27
+ "tax loss carry forward years":0,
28
+ "capital gains tax rate":0.15,
29
+ "tax losses monetized":true,
30
+ "sell undepreciated cap":true,
31
+ "loan period if used":0,
32
+ "debt equity ratio of initial financing":1.5,
33
+ "debt interest rate":0.037,
34
+ "debt type":"Revolving debt",
35
+ "total income tax rate":0.2574,
36
+ "cash onhand":1,
37
+ "general inflation rate":0.0,
38
+ "leverage after tax nominal discount rate":0.08
39
+ },
40
+ "feedstock":[
41
+ {
42
+ "name":"Electricity (solar)",
43
+ "usage":55.5,
44
+ "unit":"kWh",
45
+ "cost": "US Average",
46
+ "escalation":0
47
+ },
48
+ {
49
+ "name":"Water",
50
+ "usage":3.78,
51
+ "unit":"gal",
52
+ "cost": "US Average",
53
+ "escalation":0.0
54
+ },
55
+ {
56
+ "name":"Var OpEX",
57
+ "usage":1,
58
+ "unit":"units",
59
+ "cost": 0.02437743584757160,
60
+ "escalation":0.0
61
+ }
62
+ ],
63
+ "fixed cost":[
64
+ {
65
+ "name":"Annualized replacements",
66
+ "usage":1,
67
+ "unit":"$",
68
+ "cost": 1545228.497590160,
69
+ "escalation":0.00
70
+ },
71
+ {
72
+ "name":"fixed op ex",
73
+ "usage":1,
74
+ "unit":"$",
75
+ "cost": 4305058.96539462,
76
+ "escalation":0.0
77
+ }
78
+ ],
79
+ "capital item":[
80
+ {
81
+ "name":"Installed Capital",
82
+ "cost": 86495734.29179890,
83
+ "depr type":"MACRS",
84
+ "depr period":20,
85
+ "refurb":[0]
86
+ }
87
+ ]
88
+ }
ProFAST/resources/central_wind_electrolysis.json ADDED
@@ -0,0 +1,88 @@
1
+ {
2
+ "description":"The modeled system is a standalone on-shore wind powered PEM electrolyzer with a total hydrogen production capacity of 50,000 kg/day. The production system is based on a generic system using input from several key industry collaborators (KIC) with commercial experience in PEM electrolysis and brief system and subsystem technoeconomic models, the electrolyzer units use process water, passed through deionizing beds, and solar electricity for electrolysis. Wind power is purchased via utility-scale PPA and electricity is used at the capacity factor limit of the wind resource.",
3
+ "variables":{
4
+ "capacity":56500,
5
+ "long term utilization":0.471,
6
+ "demand rampup":0,
7
+ "analysis start year":2012,
8
+ "operating life":40,
9
+ "installation months":36,
10
+ "TOPC":{"unit price":0,"decay":0.05084,"support utilization":0.6787,"sunset years":3},
11
+ "commodity": {"initial price":2.67,"name":"Hydrogen","unit":"kg","escalation":0.0},
12
+ "annual operating incentive":{"value":0,"decay":0.034906267,"sunset years":6,"taxable":false},
13
+ "incidental revenue":{"value":0,"escalation":0.025771},
14
+ "credit card fees":0,
15
+ "sales tax":0,
16
+ "road tax":{"value":0,"escalation":0.0261},
17
+ "labor":{"value":0,"rate":40,"escalation":0.0},
18
+ "maintenance":{"value":0,"escalation":0.019},
19
+ "rent":{"value":0,"escalation":0.001743845},
20
+ "license and permit":{"value":0,"escalation":0.010526704},
21
+ "non depr assets":0,
22
+ "end of proj sale non depr assets":0,
23
+ "installation cost":{"value":0,"depr type":"Straight line","depr period":4,"depreciable":false},
24
+ "one time cap inct":{"value":0,"depr type":"MACRS","depr period":5,"depreciable":true},
25
+ "property tax and insurance":0.00,
26
+ "admin expense":0,
27
+ "tax loss carry forward years":0,
28
+ "capital gains tax rate":0.15,
29
+ "tax losses monetized":true,
30
+ "sell undepreciated cap":true,
31
+ "loan period if used":0,
32
+ "debt equity ratio of initial financing":1.5,
33
+ "debt interest rate":0.037,
34
+ "debt type":"Revolving debt",
35
+ "total income tax rate":0.2574,
36
+ "cash onhand":1,
37
+ "general inflation rate":0.0,
38
+ "leverage after tax nominal discount rate":0.08
39
+ },
40
+ "feedstock":[
41
+ {
42
+ "name":"Electricity (on-shore wind)",
43
+ "usage":55.5,
44
+ "unit":"kWh",
45
+ "cost": "US Average",
46
+ "escalation":0
47
+ },
48
+ {
49
+ "name":"Water",
50
+ "usage":3.78,
51
+ "unit":"gal",
52
+ "cost":"US Average",
53
+ "escalation":0.0
54
+ },
55
+ {
56
+ "name":"Var OpEX",
57
+ "usage":1,
58
+ "unit":"units",
59
+ "cost": 0.02437743584757160,
60
+ "escalation":0.0
61
+ }
62
+ ],
63
+ "fixed cost":[
64
+ {
65
+ "name":"Annualized replacements",
66
+ "usage":1,
67
+ "unit":"$",
68
+ "cost": 1545228.497590160,
69
+ "escalation":0.00
70
+ },
71
+ {
72
+ "name":"fixed op ex",
73
+ "usage":1,
74
+ "unit":"$",
75
+ "cost": 4305058.96539462,
76
+ "escalation":0.0
77
+ }
78
+ ],
79
+ "capital item":[
80
+ {
81
+ "name":"Installed Capital",
82
+ "cost": 86495734.29179890,
83
+ "depr type":"MACRS",
84
+ "depr period":20,
85
+ "refurb":[0]
86
+ }
87
+ ]
88
+ }
ProFAST/resources/gen_h2_fueling.json ADDED
@@ -0,0 +1,74 @@
1
+ {
2
+ "description":"H2FAST generic refueling",
3
+ "variables":{
4
+ "capacity":10000,
5
+ "long term utilization":0.80,
6
+ "demand rampup":2,
7
+ "analysis start year":2021,
8
+ "operating life":20,
9
+ "installation months":12,
10
+ "TOPC":{"unit price":0,"decay":0.05084,"support utilization":0.6787,"sunset years":3},
11
+ "commodity": {"initial price":2.67,"name":"Hydrogen","unit":"kg","escalation":0.019},
12
+ "annual operating incentive":{"value":0,"decay":0.034906267,"sunset years":6,"taxable":false},
13
+ "incidental revenue":{"value":0,"escalation":0.025771},
14
+ "credit card fees":0.025,
15
+ "sales tax":0.0225,
16
+ "road tax":{"value":0,"escalation":0.0261},
17
+ "labor":{"value":0,"rate":40,"escalation":0.0},
18
+ "maintenance":{"value":0,"escalation":0.019},
19
+ "rent":{"value":0,"escalation":0.001743845},
20
+ "license and permit":{"value":1400,"escalation":0.019},
21
+ "non depr assets":0,
22
+ "end of proj sale non depr assets":0,
23
+ "installation cost":{"value":0,"depr type":"Straight line","depr period":4,"depreciable":false},
24
+ "one time cap inct":{"value":0,"depr type":"MACRS","depr period":5,"depreciable":true},
25
+ "property tax and insurance":0.009,
26
+ "admin expense":0.005,
27
+ "tax loss carry forward years":7,
28
+ "capital gains tax rate":0.15,
29
+ "tax losses monetized":true,
30
+ "sell undepreciated cap":true,
31
+ "loan period if used":0,
32
+ "debt equity ratio of initial financing":1.5,
33
+ "debt interest rate":0.04,
34
+ "debt type":"Revolving debt",
35
+ "total income tax rate":0.21,
36
+ "cash onhand":2,
37
+ "general inflation rate":0.019,
38
+ "leverage after tax nominal discount rate":0.1
39
+ },
40
+ "feedstock":[
41
+ {
42
+ "name":"Electricity (on-shore wind)",
43
+ "usage":0.5,
44
+ "unit":"kWh",
45
+ "cost": 0.12,
46
+ "escalation":0.019
47
+ },
48
+ {
49
+ "name":"Delivered LH2",
50
+ "usage":1.01,
51
+ "unit":"kg",
52
+ "cost":5,
53
+ "escalation":0.019
54
+ }
55
+ ],
56
+ "fixed cost":[
57
+ {
58
+ "name":"fixed op ex",
59
+ "usage":1,
60
+ "unit":"$",
61
+ "cost": 800000,
62
+ "escalation":0.019
63
+ }
64
+ ],
65
+ "capital item":[
66
+ {
67
+ "name":"Installed Capital",
68
+ "cost": 10000000,
69
+ "depr type":"MACRS",
70
+ "depr period":20,
71
+ "refurb":[0]
72
+ }
73
+ ]
74
+ }
ProFAST/resources/h2-fast-2022-0915.xlsm ADDED
Binary file
ProFAST/resources/only_variables.json ADDED
@@ -0,0 +1,39 @@
1
+ {
2
+ "variables":{
3
+ "capacity":2840.21977,
4
+ "long term utilization":0.70849,
5
+ "demand rampup":5.6543,
6
+ "analysis start year":2020,
7
+ "operating life":16,
8
+ "installation months":37,
9
+ "TOPC":{"unit price":0.822668382,"decay":0.05084,"support utilization":0.6787,"sunset years":3},
10
+ "commodity": {"initial price":20.1234,"name":"Hydrogen","unit":"kg","escalation":0.02618},
11
+ "annual operating incentive":{"value":163673.7733,"decay":0.034906267,"sunset years":6,"taxable":true},
12
+ "incidental revenue":{"value":6951.098006,"escalation":0.025771},
13
+ "credit card fees":0.024271134,
14
+ "sales tax":0.024207775,
15
+ "road tax":{"value":0.753892586,"escalation":0.0261},
16
+ "labor":{"value":2956.583883,"rate":17.71964046,"escalation":0.0387},
17
+ "maintenance":{"value":172507.0742,"escalation":0.013868566},
18
+ "rent":{"value":19470.00933,"escalation":0.001743845},
19
+ "license and permit":{"value":399.1349058,"escalation":0.010526704},
20
+ "non depr assets":632845.8409,
21
+ "end of proj sale non depr assets":989250.8911,
22
+ "installation cost":{"value":1632845.8409,"depr type":"Straight line","depr period":4,"depreciable":false},
23
+ "one time cap inct":{"value":2119203.192,"depr type":"MACRS","depr period":5,"depreciable":true},
24
+ "property tax and insurance":0.048568935,
25
+ "admin expense":0.003785587,
26
+ "tax loss carry forward years":7,
27
+ "capital gains tax rate":0.118755993,
28
+ "tax losses monetized":true,
29
+ "sell undepreciated cap":true,
30
+ "loan period if used":15,
31
+ "debt equity ratio of initial financing":0.919458823,
32
+ "debt interest rate":0.082953591,
33
+ "debt type":"Revolving debt",
34
+ "total income tax rate":0.33874403,
35
+ "cash onhand":0.823394427,
36
+ "general inflation rate":0.01782,
37
+ "leverage after tax nominal discount rate":0.109284877
38
+ }
39
+ }