Merge pull request #29 from ucdavis/costUpdateTo2020

update costs to 2020

Author: kaiyanl

src/systems/frcs.model.ts

@@ -75,7 +75,7 @@ export class InputVar implements InputVar {
   TreeVolSLT = 70;
   RemovalsLLT = 5;
   TreeVolLLT = 100;
-  DieselFuelPrice = 3.251;
+  DieselFuelPrice = 3.356;
   MoistureContent = 50;
   ChipAll = false;
   constructor() {}
@@ -92,7 +92,7 @@ export class MoveInInputVar implements MoveInInputVar {
   System = 'Cable Manual WT';
   Area = 1;
   MoveInDist = 2;
-  DieselFuelPrice = 3.251;
+  DieselFuelPrice = 3.356;
   ChipAll = false;
   constructor() {}
 }

src/systems/methods/machinecosts.ts

@@ -1,7 +1,7 @@
 // MachineCosts sheet
 function MachineCosts(DieselFuelPrice: number) {
-  const HourlyMeanWageFeller = 30.96; // = CA FallBuckWage May 2019
-  const HourlyMeanWageOthers = 22.26; // = CA AllOthersWage May 2019
+  const HourlyMeanWageFeller = 35.13; // = CA FallBuckWage May 2020
+  const HourlyMeanWageOthers = 22.07; // = CA AllOthersWage May 2020
   const benefits = 0.35; // Assume a nationwide average of 35% for benefits and other payroll costs
   const WageAndBenRateF = HourlyMeanWageFeller * (1 + benefits);
   const WageAndBenRate = HourlyMeanWageOthers * (1 + benefits);
@@ -10,7 +10,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const Diesel_fuel_price = DieselFuelPrice;
   const smh = 1600; // Scheduled machine hours (SMH, sh/year)
   const PPI2002 = 176.6; // Producer Price Index in 2002
-  const PPI2019 = 264.3; // Producer Price Index in Dec 2019
+  const PPIcurrent = 267.4; // Producer Price Index in Dec 2020
 
   const EquipmentCosts2002 = {
     PurchasePriceChainsaw: 700,
@@ -36,7 +36,7 @@ function MachineCosts(DieselFuelPrice: number) {
 
   // Chainsaw
   const PurchasePriceChainsaw =
-    (EquipmentCosts2002.PurchasePriceChainsaw * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceChainsaw * PPIcurrent) / PPI2002;
   const HorsepowerChainsaw = 0;
   const LifeChainsaw = 1;
   const svChainsaw = 0.2;
@@ -67,7 +67,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const wbFBuncher = personsFBuncher * WageAndBenRate;
   // DriveToTree
   const PurchasePriceFBuncherDTT =
-    (EquipmentCosts2002.PurchasePriceFBuncherDTT * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceFBuncherDTT * PPIcurrent) / PPI2002;
   const HorsepowerFBuncherDTT = 150;
   const LifeFBuncherDTT = 3;
   const svFBuncherDTT = 0.2;
@@ -87,7 +87,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const PMH_DriveToTree = DriveToTree[1];
   // SwingBoom
   const PurchasePriceFBuncherSB =
-    (EquipmentCosts2002.PurchasePriceFBuncherSB * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceFBuncherSB * PPIcurrent) / PPI2002;
   const HorsepowerFBuncherSB = 200;
   const LifeFBuncherSB = 5;
   const svFBuncherSB = 0.15;
@@ -107,7 +107,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const PMH_SwingBoom = SwingBoom[1];
   // SelfLeveling
   const PurchasePriceFBuncherSL =
-    (EquipmentCosts2002.PurchasePriceFBuncherSL * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceFBuncherSL * PPIcurrent) / PPI2002;
   const HorsepowerFBuncherSL = 240;
   const SelfLeveling = CostCalc(
     PurchasePriceFBuncherSL,
@@ -135,7 +135,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const wbHarvester = personsHarvester * WageAndBenRate;
   // Small
   const PurchasePriceHarvesterS =
-    (EquipmentCosts2002.PurchasePriceHarvesterS * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceHarvesterS * PPIcurrent) / PPI2002;
   const HorsepowerHarvesterS = 120;
   const HarvesterS = CostCalc(
     PurchasePriceHarvesterS,
@@ -151,7 +151,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const PMH_HarvS = HarvesterS[1];
   // Big
   const PurchasePriceHarvesterB =
-    (EquipmentCosts2002.PurchasePriceHarvesterB * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceHarvesterB * PPIcurrent) / PPI2002;
   const HorsepowerHarvesterB = 200;
   const HarvesterB = CostCalc(
     PurchasePriceHarvesterB,
@@ -178,7 +178,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const wbSkidder = personsSkidder * WageAndBenRate;
   // Small
   const PurchasePriceSkidderS =
-    (EquipmentCosts2002.PurchasePriceSkidderS * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceSkidderS * PPIcurrent) / PPI2002;
   const HorsepowerSkidderS = 120;
   const LifeSkidderS = 5;
   const SkidderS = CostCalc(
@@ -195,7 +195,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const PMH_SkidderS = SkidderS[1];
   // Big
   const PurchasePriceSkidderB =
-    (EquipmentCosts2002.PurchasePriceSkidderB * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceSkidderB * PPIcurrent) / PPI2002;
   const HorsepowerSkidderB = 200;
   const LifeSkidderB = 4;
   const SkidderB = CostCalc(
@@ -218,7 +218,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const rmForwarder = 1;
   // Small
   const PurchasePriceForwarderS =
-    (EquipmentCosts2002.PurchasePriceForwarderS * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceForwarderS * PPIcurrent) / PPI2002;
   const HorsepowerForwarderS = 110;
   const svForwarderS = 0.25;
   // some vars have the same value as in Skidder, therefore keep those Skidder vars in the function below
@@ -236,7 +236,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const PMH_ForwarderS = ForwarderS[1];
   // Big
   const PurchasePriceForwarderB =
-    (EquipmentCosts2002.PurchasePriceForwarderB * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceForwarderB * PPIcurrent) / PPI2002;
   const HorsepowerForwarderB = 200;
   const svForwarderB = 0.2;
   const ForwarderB = CostCalc(
@@ -255,7 +255,7 @@ function MachineCosts(DieselFuelPrice: number) {
 
   // Yarder small
   const PurchasePriceYarderS =
-    (EquipmentCosts2002.PurchasePriceYarderS * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceYarderS * PPIcurrent) / PPI2002;
   const HorsepowerYarderS = 100;
   const LifeYarder = 10;
   const svYarder = 0.1;
@@ -279,7 +279,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const PMH_YarderS = YarderS[1];
   // Yarder intermediate
   const PurchasePriceYarderI =
-    (EquipmentCosts2002.PurchasePriceYarderI * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceYarderI * PPIcurrent) / PPI2002;
   const HorsepowerYarderI = 200;
   const YarderI = CostCalc(
     PurchasePriceYarderI,
@@ -306,7 +306,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const wbProcessor = personsProcessor * WageAndBenRate;
   // Small
   const PurchasePriceProcessorS =
-    (EquipmentCosts2002.PurchasePriceProcessorS * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceProcessorS * PPIcurrent) / PPI2002;
   const HorsepowerProcessorS = 120;
   const ProcessorS = CostCalc(
     PurchasePriceProcessorS,
@@ -322,7 +322,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const PMH_ProcessorS = ProcessorS[1];
   // Big
   const PurchasePriceProcessorB =
-    (EquipmentCosts2002.PurchasePriceProcessorB * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceProcessorB * PPIcurrent) / PPI2002;
   const HorsepowerProcessorB = 200;
   const ProcessorB = CostCalc(
     PurchasePriceProcessorB,
@@ -349,7 +349,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const wbLoader = personsLoader * WageAndBenRate;
   // Small
   const PurchasePriceLoaderS =
-    (EquipmentCosts2002.PurchasePriceLoaderS * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceLoaderS * PPIcurrent) / PPI2002;
   const HorsepowerLoaderS = 120;
   const LoaderS = CostCalc(
     PurchasePriceLoaderS,
@@ -365,7 +365,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const PMH_LoaderS = LoaderS[1];
   // Big
   const PurchasePriceLoaderB =
-    (EquipmentCosts2002.PurchasePriceLoaderB * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceLoaderB * PPIcurrent) / PPI2002;
   const HorsepowerLoaderB = 200;
   const LoaderB = CostCalc(
     PurchasePriceLoaderB,
@@ -392,7 +392,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const wbChipper = personsChipper * WageAndBenRate;
   // Small
   const PurchasePriceChipperS =
-    (EquipmentCosts2002.PurchasePriceChipperS * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceChipperS * PPIcurrent) / PPI2002;
   const HorsepowerChipperS = 350;
   const ChipperS = CostCalc(
     PurchasePriceChipperS,
@@ -408,7 +408,7 @@ function MachineCosts(DieselFuelPrice: number) {
   const PMH_ChipperS = ChipperS[1];
   // Big
   const PurchasePriceChipperB =
-    (EquipmentCosts2002.PurchasePriceChipperB * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceChipperB * PPIcurrent) / PPI2002;
   const HorsepowerChipperB = 700;
   const ChipperB = CostCalc(
     PurchasePriceChipperB,
@@ -426,7 +426,7 @@ function MachineCosts(DieselFuelPrice: number) {
 
   // Bundler
   const PurchasePriceBundler =
-    (EquipmentCosts2002.PurchasePriceBundler * PPI2019) / PPI2002;
+    (EquipmentCosts2002.PurchasePriceBundler * PPIcurrent) / PPI2002;
   const HorsepowerBundler = 180;
   const fcrBundler = 0.025;
   // the other vars are the same as Chipper's, therefore pass chipper vars in the function below

swagger.json

@@ -258,7 +258,7 @@
         "DieselFuelPrice": {
           "type": "number",
           "format": "float",
-          "example": 3.251,
+          "example": 3.356,
           "description": "California On-Highway Diesel Fuel Price in dollars per gallon."
         },
         "MoistureContent": {
@@ -463,7 +463,7 @@
         "DieselFuelPrice": {
           "type": "number",
           "format": "float",
-          "example": 3.251,
+          "example": 3.356,
           "description": "California On-Highway Diesel Fuel Price in dollars per gallon."
         },
         "ChipAll": {