Saleleaseback

PPA sale leaseback partnership financial model

PySAM.Saleleaseback.default(config) → Saleleaseback

Load defaults for the configuration config. Available configurations are:

• “BiopowerSaleLeaseback”
• “DSLFSaleLeaseback”
• “EmpiricalTroughSaleLeaseback”
• “FlatPlatePVSaleLeaseback”
• “GenericBatterySaleLeaseback”
• “GenericCSPSystemSaleLeaseback”
• “GenericSystemSaleLeaseback”
• “GeothermalPowerSaleLeaseback”
• “HighXConcentratingPVSaleLeaseback”
• “MSLFSaleLeaseback”
• “MSPTSaleLeaseback”
• “PVBatterySaleLeaseback”
• “PVWattsSaleLeaseback”
• “PhysicalTroughSaleLeaseback”
• “StandaloneBatterySaleLeaseback”
• “WindPowerSaleLeaseback”

Note

Some inputs do not have default values and may be assigned a value from the variable’s Required attribute. See variable attribute descriptions below.

PySAM.Saleleaseback.from_existing(data, optional config) → Saleleaseback

Share data with an existing PySAM class. If optional config is a valid configuration name, load the module’s defaults for that configuration.

PySAM.Saleleaseback.new() → Saleleaseback

PySAM.Saleleaseback.wrap(ssc_data_t) → Saleleaseback

Load data from a PySSC object.

Warning

Do not call PySSC.data_free on the ssc_data_t provided to wrap()

Saleleaseback is a wrapper for the SSC compute module cmod_saleleaseback.cpp

Interdependent Variables

The variables listed below are interdependent with other variables. If you change the value of one of these variables, you may need to change values of other variables. The SAM user interface manages these interdependent variables, but in PySAM, it is up to you change the value of all interdependent variables so they are consistent. See Interdependent Variables for examples and details.

• construction_financing_cost
• total_installed_cost

Functions

class PySAM.Saleleaseback.Saleleaseback

This class contains all the variable information for running a simulation. Variables are grouped together in the subclasses as properties. If property assignments are the wrong type, an error is thrown.

assign(dict) → None

Assign attributes from nested dictionary, except for Outputs

nested_dict = { 'Revenue': { var: val, ...}, ...}

execute(int verbosity) → None

Execute simulation with verbosity level 0 (default) or 1

export() → dict

Export attributes into nested dictionary

replace(dict) → None

Replace attributes from nested dictionary, except for Outputs. Unassigns all values in each Group then assigns from the input dict.

nested_dict = { 'Revenue': { var: val, ...}, ...}

unassign(name) → None

Unassign a value in any of the variable groups.

value(name, optional value) → Union[None, float, dict, sequence, str]

Get or set by name a value in any of the variable groups.

Revenue Group

class PySAM.Saleleaseback.Saleleaseback.Revenue

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

Revenue_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

Revenue_vals = { var: val, ...}

ppa_escalation

PPA escalation rate [%/year]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ppa_price_input

PPA price in first year input [$/kWh]

Required: True

Type:sequence

ppa_soln_max

PPA solution maximum ppa [cents/kWh]

Required: False. Automatically set to 100 if not assigned explicitly or loaded from defaults.

Type:float

ppa_soln_max_iterations

PPA solution maximum number of iterations

Constraints: INTEGER,MIN=1

Required: False. Automatically set to 100 if not assigned explicitly or loaded from defaults.

Type:float

ppa_soln_min

PPA solution minimum ppa [cents/kWh]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ppa_soln_mode

PPA solution mode [0/1]

Options: 0=solve ppa,1=specify ppa

Constraints: INTEGER,MIN=0,MAX=1

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ppa_soln_tolerance

PPA solution tolerance

Required: False. Automatically set to 1e-5 if not assigned explicitly or loaded from defaults.

Type:float

FinancialParameters Group

class PySAM.Saleleaseback.Saleleaseback.FinancialParameters

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

FinancialParameters_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

FinancialParameters_vals = { var: val, ...}

analysis_period

Analyis period [years]

Constraints: INTEGER,MIN=0,MAX=50

Required: False. Automatically set to 30 if not assigned explicitly or loaded from defaults.

Type:float

equip1_reserve_cost

Major equipment reserve 1 cost [$/W]

Constraints: MIN=0

Required: False. Automatically set to 0.25 if not assigned explicitly or loaded from defaults.

Type:float

equip1_reserve_freq

Major equipment reserve 1 frequency [years]

Constraints: INTEGER,MIN=0

Required: False. Automatically set to 12 if not assigned explicitly or loaded from defaults.

Type:float

equip2_reserve_cost

Major equipment reserve 2 cost [$/W]

Constraints: MIN=0

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

equip2_reserve_freq

Major equipment reserve 2 frequency [years]

Constraints: INTEGER,MIN=0

Required: False. Automatically set to 15 if not assigned explicitly or loaded from defaults.

Type:float

equip3_reserve_cost

Major equipment reserve 3 cost [$/W]

Constraints: MIN=0

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

equip3_reserve_freq

Major equipment reserve 3 frequency [years]

Constraints: INTEGER,MIN=0

Required: False. Automatically set to 20 if not assigned explicitly or loaded from defaults.

Type:float

equip_reserve_depr_fed

Major equipment reserve federal depreciation

Options: 0=5yr MACRS,1=15yr MACRS,2=5yr SL,3=15yr SL, 4=20yr SL,5=39yr SL,6=Custom

Constraints: INTEGER,MIN=0,MAX=6

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

equip_reserve_depr_sta

Major equipment reserve state depreciation

Options: 0=5yr MACRS,1=15yr MACRS,2=5yr SL,3=15yr SL, 4=20yr SL,5=39yr SL,6=Custom

Constraints: INTEGER,MIN=0,MAX=6

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

federal_tax_rate

Federal income tax rate [%]

Required: True

Type:sequence

inflation_rate

Inflation rate [%]

Constraints: MIN=-99

Required: True

Type:float

insurance_rate

Insurance rate [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

prop_tax_assessed_decline

Assessed value annual decline [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 5 if not assigned explicitly or loaded from defaults.

Type:float

prop_tax_cost_assessed_percent

Percent of pre-financing costs assessed [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 95 if not assigned explicitly or loaded from defaults.

Type:float

property_tax_rate

Property tax rate [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

real_discount_rate

Real discount rate [%]

Constraints: MIN=-99

Required: True

Type:float

reserves_interest

Interest on reserves [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 1.75 if not assigned explicitly or loaded from defaults.

Type:float

state_tax_rate

State income tax rate [%]

Required: True

Type:sequence

system_capacity

System nameplate capacity [kW]

Constraints: POSITIVE

Required: True

Type:float

system_heat_rate

System heat rate [MMBTus/MWh]

Constraints: MIN=0

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

SystemCosts Group

class PySAM.Saleleaseback.Saleleaseback.SystemCosts

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

SystemCosts_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

SystemCosts_vals = { var: val, ...}

add_om_num_types

Number of O and M types

Constraints: INTEGER,MIN=0,MAX=2

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

annual_fuel_usage

Fuel usage (yr 1) [kWht]

Constraints: MIN=0

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

annual_fuel_usage_lifetime

Fuel usage (lifetime) [kWht]

Type:sequence

fuelcell_annual_energy_discharged

Fuel cell annual energy discharged [kWh]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_batt_capacity_cost

Battery capacity-based System Costs amount [$/kWcap]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_batt_fixed_cost

Battery fixed System Costs annual amount [$/year]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_batt_nameplate

Battery capacity for System Costs values [kW]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

om_batt_replacement_cost

Replacement cost 1 [$/kWh]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_batt_variable_cost

Battery production-based System Costs amount [$/MWh]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_capacity

Capacity-based O&M amount [$/kWcap]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_capacity_escal

Capacity-based O&M escalation [%/year]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

om_fixed

Fixed O&M annual amount [$/year]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_fixed_escal

Fixed O&M escalation [%/year]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

om_fuel_cost

Fuel cost [$/MMBtu]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_fuel_cost_escal

Fuel cost escalation [%/year]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

om_fuelcell_capacity_cost

Fuel cell capacity-based System Costs amount [$/kWcap]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_fuelcell_fixed_cost

Fuel cell fixed System Costs annual amount [$/year]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_fuelcell_nameplate

Fuel cell capacity for System Costs values [kW]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

om_fuelcell_replacement_cost

Replacement cost 2 [$/kW]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_fuelcell_variable_cost

Fuel cell production-based System Costs amount [$/MWh]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_opt_fuel_1_cost

Biomass feedstock cost [$/unit]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_opt_fuel_1_cost_escal

Biomass feedstock cost escalation [%/year]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

om_opt_fuel_1_usage

Biomass feedstock usage [unit]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

om_opt_fuel_2_cost

Coal feedstock cost [$/unit]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_opt_fuel_2_cost_escal

Coal feedstock cost escalation [%/year]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

om_opt_fuel_2_usage

Coal feedstock usage [unit]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

om_production

Production-based O&M amount [$/MWh]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_production1_values

Battery production for System Costs values [kWh]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_production2_values

Fuel cell production for System Costs values [kWh]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_production_escal

Production-based O&M escalation [%/year]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

om_replacement_cost_escal

Replacement cost escalation [%/year]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

LandLease Group

class PySAM.Saleleaseback.Saleleaseback.LandLease

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

LandLease_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

LandLease_vals = { var: val, ...}

land_area

Total land area [acres]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

om_land_lease

Land lease cost [$/acre]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

om_land_lease_escal

Land lease cost escalation [%/yr]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

TaxCreditIncentives Group

class PySAM.Saleleaseback.Saleleaseback.TaxCreditIncentives

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

TaxCreditIncentives_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

TaxCreditIncentives_vals = { var: val, ...}

itc_fed_amount

Federal amount-based ITC amount [$]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

itc_fed_amount_deprbas_fed

Federal amount-based ITC reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

itc_fed_amount_deprbas_sta

Federal amount-based ITC reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

itc_fed_percent

Federal percentage-based ITC percent [%]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

itc_fed_percent_deprbas_fed

Federal percentage-based ITC reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

itc_fed_percent_deprbas_sta

Federal percentage-based ITC reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

itc_fed_percent_maxvalue

Federal percentage-based ITC maximum value [$]

Required: False. Automatically set to 1e99 if not assigned explicitly or loaded from defaults.

Type:sequence

itc_sta_amount

State amount-based ITC amount [$]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

itc_sta_amount_deprbas_fed

State amount-based ITC reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

itc_sta_amount_deprbas_sta

State amount-based ITC reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

itc_sta_percent

State percentage-based ITC percent [%]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

itc_sta_percent_deprbas_fed

State percentage-based ITC reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

itc_sta_percent_deprbas_sta

State percentage-based ITC reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

itc_sta_percent_maxvalue

State percentage-based ITC maximum Value [$]

Required: False. Automatically set to 1e99 if not assigned explicitly or loaded from defaults.

Type:sequence

ptc_fed_amount

Federal PTC amount [$/kWh]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

ptc_fed_escal

Federal PTC escalation [%/year]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ptc_fed_term

Federal PTC term [years]

Required: False. Automatically set to 10 if not assigned explicitly or loaded from defaults.

Type:float

ptc_sta_amount

State PTC amount [$/kWh]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

ptc_sta_escal

State PTC escalation [%/year]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ptc_sta_term

State PTC term [years]

Required: False. Automatically set to 10 if not assigned explicitly or loaded from defaults.

Type:float

Depreciation Group

class PySAM.Saleleaseback.Saleleaseback.Depreciation

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

Depreciation_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

Depreciation_vals = { var: val, ...}

depr_alloc_custom_percent

Custom depreciation federal and state allocation [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_alloc_macrs_15_percent

15-yr MACRS depreciation federal and state allocation [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 1.5 if not assigned explicitly or loaded from defaults.

Type:float

depr_alloc_macrs_5_percent

5-yr MACRS depreciation federal and state allocation [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 89 if not assigned explicitly or loaded from defaults.

Type:float

depr_alloc_sl_15_percent

15-yr straight line depreciation federal and state allocation [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 3 if not assigned explicitly or loaded from defaults.

Type:float

depr_alloc_sl_20_percent

20-yr straight line depreciation federal and state allocation [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 3 if not assigned explicitly or loaded from defaults.

Type:float

depr_alloc_sl_39_percent

39-yr straight line depreciation federal and state allocation [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 0.5 if not assigned explicitly or loaded from defaults.

Type:float

depr_alloc_sl_5_percent

5-yr straight line depreciation federal and state allocation [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_fed

Federal bonus depreciation [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_fed_custom

Federal bonus depreciation custom [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_fed_macrs_15

Federal bonus depreciation 15-yr MACRS [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_fed_macrs_5

Federal bonus depreciation 5-yr MACRS [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_fed_sl_15

Federal bonus depreciation 15-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_fed_sl_20

Federal bonus depreciation 20-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_fed_sl_39

Federal bonus depreciation 39-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_fed_sl_5

Federal bonus depreciation 5-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_sta

State bonus depreciation [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_sta_custom

State bonus depreciation custom [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_sta_macrs_15

State bonus depreciation 15-yr MACRS [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_sta_macrs_5

State bonus depreciation 5-yr MACRS [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_sta_sl_15

State bonus depreciation 15-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_sta_sl_20

State bonus depreciation 20-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_sta_sl_39

State bonus depreciation 39-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_bonus_sta_sl_5

State bonus depreciation 5-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_custom_schedule

Custom depreciation schedule [%]

Required: True

Type:sequence

depr_itc_fed_custom

Federal ITC depreciation custom [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_fed_macrs_15

Federal ITC depreciation 15-yr MACRS [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_fed_macrs_5

Federal ITC depreciation 5-yr MACRS [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_fed_sl_15

Federal ITC depreciation 15-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_fed_sl_20

Federal ITC depreciation 20-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_fed_sl_39

Federal ITC depreciation 39-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_fed_sl_5

Federal ITC depreciation 5-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_sta_custom

State ITC depreciation custom [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_sta_macrs_15

State ITC depreciation 15-yr MACRS [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_sta_macrs_5

State ITC depreciation 5-yr MACRS [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_sta_sl_15

State ITC depreciation 15-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_sta_sl_20

State ITC depreciation 20-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_sta_sl_39

State ITC depreciation 39-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_itc_sta_sl_5

State ITC depreciation 5-yr straight line [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

PaymentIncentives Group

class PySAM.Saleleaseback.Saleleaseback.PaymentIncentives

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

PaymentIncentives_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

PaymentIncentives_vals = { var: val, ...}

cbi_fed_amount

Federal CBI amount [$/Watt]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_fed_deprbas_fed

Federal CBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_fed_deprbas_sta

Federal CBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_fed_maxvalue

Federal CBI maximum [$]

Required: False. Automatically set to 1e99 if not assigned explicitly or loaded from defaults.

Type:float

cbi_fed_tax_fed

Federal CBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

cbi_fed_tax_sta

Federal CBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

cbi_oth_amount

Other CBI amount [$/Watt]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_oth_deprbas_fed

Other CBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_oth_deprbas_sta

Other CBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_oth_maxvalue

Other CBI maximum [$]

Required: False. Automatically set to 1e99 if not assigned explicitly or loaded from defaults.

Type:float

cbi_oth_tax_fed

Other CBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

cbi_oth_tax_sta

Other CBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

cbi_sta_amount

State CBI amount [$/Watt]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_sta_deprbas_fed

State CBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_sta_deprbas_sta

State CBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_sta_maxvalue

State CBI maximum [$]

Required: False. Automatically set to 1e99 if not assigned explicitly or loaded from defaults.

Type:float

cbi_sta_tax_fed

State CBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

cbi_sta_tax_sta

State CBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

cbi_uti_amount

Utility CBI amount [$/Watt]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_uti_deprbas_fed

Utility CBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_uti_deprbas_sta

Utility CBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

cbi_uti_maxvalue

Utility CBI maximum [$]

Required: False. Automatically set to 1e99 if not assigned explicitly or loaded from defaults.

Type:float

cbi_uti_tax_fed

Utility CBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

cbi_uti_tax_sta

Utility CBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_fed_amount

Federal amount-based IBI amount [$]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_fed_amount_deprbas_fed

Federal amount-based IBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_fed_amount_deprbas_sta

Federal amount-based IBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_fed_amount_tax_fed

Federal amount-based IBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_fed_amount_tax_sta

Federal amount-based IBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_fed_percent

Federal percentage-based IBI percent [%]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_fed_percent_deprbas_fed

Federal percentage-based IBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_fed_percent_deprbas_sta

Federal percentage-based IBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_fed_percent_maxvalue

Federal percentage-based IBI maximum value [$]

Required: False. Automatically set to 1e99 if not assigned explicitly or loaded from defaults.

Type:float

ibi_fed_percent_tax_fed

Federal percentage-based IBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_fed_percent_tax_sta

Federal percentage-based IBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_oth_amount

Other amount-based IBI amount [$]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_oth_amount_deprbas_fed

Other amount-based IBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_oth_amount_deprbas_sta

Other amount-based IBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_oth_amount_tax_fed

Other amount-based IBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_oth_amount_tax_sta

Other amount-based IBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_oth_percent

Other percentage-based IBI percent [%]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_oth_percent_deprbas_fed

Other percentage-based IBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_oth_percent_deprbas_sta

Other percentage-based IBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_oth_percent_maxvalue

Other percentage-based IBI maximum value [$]

Required: False. Automatically set to 1e99 if not assigned explicitly or loaded from defaults.

Type:float

ibi_oth_percent_tax_fed

Other percentage-based IBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_oth_percent_tax_sta

Other percentage-based IBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_sta_amount

State amount-based IBI amount [$]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_sta_amount_deprbas_fed

State amount-based IBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_sta_amount_deprbas_sta

State amount-based IBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_sta_amount_tax_fed

State amount-based IBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_sta_amount_tax_sta

State amount-based IBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_sta_percent

State percentage-based IBI percent [%]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_sta_percent_deprbas_fed

State percentage-based IBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_sta_percent_deprbas_sta

State percentage-based IBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_sta_percent_maxvalue

State percentage-based IBI maximum value [$]

Required: False. Automatically set to 1e99 if not assigned explicitly or loaded from defaults.

Type:float

ibi_sta_percent_tax_fed

State percentage-based IBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_sta_percent_tax_sta

State percentage-based IBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_uti_amount

Utility amount-based IBI amount [$]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_uti_amount_deprbas_fed

Utility amount-based IBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_uti_amount_deprbas_sta

Utility amount-based IBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_uti_amount_tax_fed

Utility amount-based IBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_uti_amount_tax_sta

Utility amount-based IBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_uti_percent

Utility percentage-based IBI percent [%]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_uti_percent_deprbas_fed

Utility percentage-based IBI reduces federal depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_uti_percent_deprbas_sta

Utility percentage-based IBI reduces state depreciation basis [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

ibi_uti_percent_maxvalue

Utility percentage-based IBI maximum value [$]

Required: False. Automatically set to 1e99 if not assigned explicitly or loaded from defaults.

Type:float

ibi_uti_percent_tax_fed

Utility percentage-based IBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

ibi_uti_percent_tax_sta

Utility percentage-based IBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

pbi_fed_amount

Federal PBI amount [$/kWh]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

pbi_fed_escal

Federal PBI escalation [%]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

pbi_fed_tax_fed

Federal PBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

pbi_fed_tax_sta

Federal PBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

pbi_fed_term

Federal PBI term [years]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

pbi_oth_amount

Other PBI amount [$/kWh]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

pbi_oth_escal

Other PBI escalation [%]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

pbi_oth_tax_fed

Other PBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

pbi_oth_tax_sta

Other PBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

pbi_oth_term

Other PBI term [years]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

pbi_sta_amount

State PBI amount [$/kWh]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

pbi_sta_escal

State PBI escalation [%]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

pbi_sta_tax_fed

State PBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

pbi_sta_tax_sta

State PBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

pbi_sta_term

State PBI term [years]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

pbi_uti_amount

Utility PBI amount [$/kWh]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

pbi_uti_escal

Utility PBI escalation [%]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

pbi_uti_tax_fed

Utility PBI federal taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

pbi_uti_tax_sta

Utility PBI state taxable [0/1]

Constraints: BOOLEAN

Required: False. Automatically set to 1 if not assigned explicitly or loaded from defaults.

Type:float

pbi_uti_term

Utility PBI term [years]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

SystemOutput Group

class PySAM.Saleleaseback.Saleleaseback.SystemOutput

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

SystemOutput_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

SystemOutput_vals = { var: val, ...}

degradation

Annual energy degradation

Required: True

Type:sequence

gen

Power generated by renewable resource [kW]

Required: True

Type:sequence

gen_purchases

Electricity from grid [kW]

INOUT: This variable is both an input and an output to the compute module.

Type:sequence

system_capacity

System nameplate capacity [kW]

Constraints: MIN=1e-3

Required: True

Type:float

ElectricityRates Group

class PySAM.Saleleaseback.Saleleaseback.ElectricityRates

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

ElectricityRates_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

ElectricityRates_vals = { var: val, ...}

en_electricity_rates

Enable electricity rates for grid purchase [0/1]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

rate_escalation

Annual electricity rate escalation [%/year]

Type:sequence

SaleLeaseback Group

class PySAM.Saleleaseback.Saleleaseback.SaleLeaseback

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

SaleLeaseback_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

SaleLeaseback_vals = { var: val, ...}

construction_financing_cost

Construction financing total [$]

Required: True

The value of construction_financing_cost depends on the following variables:

• total_installed_cost

Type:float

cost_dev_fee_percent

Development fee (% pre-financing cost) [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 3 if not assigned explicitly or loaded from defaults.

Type:float

cost_equity_closing

Equity closing cost [$]

Constraints: MIN=0

Required: False. Automatically set to 100000 if not assigned explicitly or loaded from defaults.

Type:float

cost_other_financing

[$]

Info: Other Financing Cost

Constraints: MIN=0

Required: False. Automatically set to 150000 if not assigned explicitly or loaded from defaults.

Type:float

depr_fedbas_method

Method of federal depreciation reduction

Options: 0=5yr MACRS,1=Proportional

Constraints: INTEGER,MIN=0,MAX=1

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

depr_stabas_method

Method of state depreciation reduction

Options: 0=5yr MACRS,1=Proportional

Constraints: INTEGER,MIN=0,MAX=1

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

flip_target_percent

After-tax flip/return target [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 11 if not assigned explicitly or loaded from defaults.

Type:float

flip_target_year

Return target year

Constraints: MIN=1

Required: False. Automatically set to 11 if not assigned explicitly or loaded from defaults.

Type:float

salvage_percentage

Net pre-tax cash salvage value [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 10 if not assigned explicitly or loaded from defaults.

Type:float

sponsor_operating_margin

Annual Developer (Lessee) Operating Margin [$/kW]

Required: False. Automatically set to 40 if not assigned explicitly or loaded from defaults.

Type:float

sponsor_operating_margin_escalation

Annual Developer (Lessee) Operating Margin Escalation [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 2 if not assigned explicitly or loaded from defaults.

Type:float

system_lifetime_recapitalize

Recapitalization boolean

INOUT: This variable is both an input and an output to the compute module.

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:sequence

system_recapitalization_cost

Recapitalization cost [$]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

system_recapitalization_escalation

Recapitalization escalation (above inflation) [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

system_use_lifetime_output

Lifetime hourly system outputs [0/1]

Options: 0=hourly first year,1=hourly lifetime

Constraints: INTEGER,MIN=0

Required: True

Type:float

system_use_recapitalization

Recapitalization expenses [0/1]

Options: 0=None,1=Recapitalize

INOUT: This variable is both an input and an output to the compute module.

Constraints: INTEGER,MIN=0

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

tax_investor_required_lease_reserve

Lessor Required Lease Payment Reserve [months]

Constraints: INTEGER

Required: False. Automatically set to 6 if not assigned explicitly or loaded from defaults.

Type:float

total_installed_cost

Installed cost [$]

Required: True

The value of the following variables depends on total_installed_cost:

• construction_financing_cost

Type:float

UtilityBill Group

class PySAM.Saleleaseback.Saleleaseback.UtilityBill

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

UtilityBill_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

UtilityBill_vals = { var: val, ...}

utility_bill_w_sys

Electricity bill with system [$]

Type:sequence

OtherCapitalCosts Group

class PySAM.Saleleaseback.Saleleaseback.OtherCapitalCosts

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

OtherCapitalCosts_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

OtherCapitalCosts_vals = { var: val, ...}

months_receivables_reserve

Receivables reserve months of PPA revenue [months]

Constraints: MIN=0

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

months_working_reserve

Working capital reserve months of operating costs [months]

Constraints: MIN=0

Required: False. Automatically set to 6 if not assigned explicitly or loaded from defaults.

Type:float

LCOS Group

class PySAM.Saleleaseback.Saleleaseback.LCOS

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

LCOS_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

LCOS_vals = { var: val, ...}

batt_annual_charge_energy

Battery annual energy charged [kWh]

INOUT: This variable is both an input and an output to the compute module.

Type:sequence

batt_annual_charge_from_system

Battery annual energy charged from system [kWh]

INOUT: This variable is both an input and an output to the compute module.

Type:sequence

batt_annual_discharge_energy

Battery annual energy discharged [kWh]

INOUT: This variable is both an input and an output to the compute module.

Type:sequence

batt_capacity_percent

Battery relative capacity to nameplate [%]

Type:sequence

batt_salvage_percentage

Net pre-tax cash battery salvage value [%]

Constraints: MIN=0,MAX=100

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

battery_total_cost_lcos

Battery total investment cost [$]

Type:float

charge_w_sys_ec_ym

Energy charge with system [$]

Type:sequence[sequence]

grid_to_batt

Electricity to grid from battery [kW]

Type:sequence

monthly_batt_to_grid

Energy to grid from battery [kWh]

Constraints: LENGTH=12

Type:sequence

monthly_grid_to_batt

Energy to battery from grid [kWh]

Constraints: LENGTH=12

Type:sequence

monthly_grid_to_load

Energy to load from grid [kWh]

Constraints: LENGTH=12

Type:sequence

monthly_system_to_grid

Energy to grid from system [kWh]

Constraints: LENGTH=12

Type:sequence

true_up_credits_ym

Net annual true-up payments [$]

Type:sequence[sequence]

year1_monthly_ec_charge_gross_with_system

Energy charge with system before credits [$/mo]

Constraints: LENGTH=12

Type:sequence

year1_monthly_ec_charge_with_system

Energy charge with system [$]

Type:sequence

year1_monthly_electricity_to_grid

Electricity to/from grid [kWh/mo]

Constraints: LENGTH=12

Type:sequence

ChargesByMonth Group

class PySAM.Saleleaseback.Saleleaseback.ChargesByMonth

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

ChargesByMonth_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

ChargesByMonth_vals = { var: val, ...}

net_billing_credits_ym

Net billing credit [$]

Type:sequence[sequence]

nm_dollars_applied_ym

Net metering credit [$]

Type:sequence[sequence]

BatterySystem Group

class PySAM.Saleleaseback.Saleleaseback.BatterySystem

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

BatterySystem_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

BatterySystem_vals = { var: val, ...}

batt_bank_replacement

Battery bank replacements per year [number/year]

INOUT: This variable is both an input and an output to the compute module.

Type:sequence

batt_computed_bank_capacity

Battery bank capacity [kWh]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

batt_replacement_option

Enable battery replacement? [0=none,1=capacity based,2=user schedule]

Constraints: INTEGER,MIN=0,MAX=2

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

batt_replacement_schedule_percent

Percentage of battery capacity to replace in each year [%]

Options: length <= analysis_period

Type:sequence

battery_per_kWh

Battery cost [$/kWh]

Required: False. Automatically set to 0.0 if not assigned explicitly or loaded from defaults.

Type:float

en_batt

Enable battery storage model [0/1]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

en_standalone_batt

Enable standalone battery storage model [0/1]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

en_wave_batt

Enable standalone battery storage model [0/1]

Required: False. Automatically set to 0 if not assigned explicitly or loaded from defaults.

Type:float

Outputs Group

class PySAM.Saleleaseback.Saleleaseback.Outputs

assign(dict) → None

Assign attributes from dictionary, overwriting but not removing values.

Outputs_vals = { var: val, ...}

export() → dict

Export attributes into dictionary.

replace(dict) → None

Replace attributes from dictionary, unassigning values not present in input dict.

Outputs_vals = { var: val, ...}

adjusted_installed_cost

Initial cost less cash incentives [$]

Type:float

analysis_period_irr

IRR at end of analysis period [%]

Type:float

cbi_fedtax_total

Federal taxable CBI income [$]

Type:float

cbi_statax_total

State taxable CBI income [$]

Type:float

cbi_total

Total CBI income [$]

Type:float

cbi_total_fed

Federal CBI income [$]

Type:float

cbi_total_oth

Other CBI income [$]

Type:float

cbi_total_sta

State CBI income [$]

Type:float

cbi_total_uti

Utility CBI income [$]

Type:float

cf_annual_cost_lcos

Annual storage costs [$]

Type:sequence

cf_annual_costs

Annual costs [$]

Type:sequence

cf_annual_discharge_lcos

Annual storage discharge [kWh]

Type:sequence

cf_battery_replacement_cost

Battery replacement cost [$]

Type:sequence

cf_battery_replacement_cost_schedule

Battery replacement cost schedule [$]

Type:sequence

cf_charging_cost_grid

Annual cost to charge from grid [$]

Type:sequence

cf_charging_cost_grid_month

Annual cost to charge from grid (monthly) [$]

Type:sequence

cf_charging_cost_pv

Annual cost to charge from system [$]

Type:sequence

cf_disbursement_equip1

Reserve disbursement major equipment 1 [$]

Type:sequence

cf_disbursement_equip2

Reserve disbursement major equipment 2 [$]

Type:sequence

cf_disbursement_equip3

Reserve disbursement major equipment 3 [$]

Type:sequence

cf_disbursement_leasepayment

Reserve disbursement lease payment [$]

Type:sequence

cf_disbursement_merr

Reserve disbursement major equipment total [$]

Type:sequence

cf_disbursement_om

Reserve disbursement working capital [$]

Type:sequence

cf_disbursement_receivables

Reserve disbursement receivables [$]

Type:sequence

cf_effective_tax_frac

Effective income tax rate [frac]

Type:sequence

cf_energy_net

Electricity to grid net [kWh]

Type:sequence

cf_energy_net_apr

Energy produced by year in April [kWh]

Type:sequence

cf_energy_net_aug

Energy produced by year in August [kWh]

Type:sequence

cf_energy_net_dec

Energy produced by year in December [kWh]

Type:sequence

cf_energy_net_dispatch1

Energy produced by year in TOD period 1 [kWh]

Type:sequence

cf_energy_net_dispatch2

Energy produced by year in TOD period 2 [kWh]

Type:sequence

cf_energy_net_dispatch3

Energy produced by year in TOD period 3 [kWh]

Type:sequence

cf_energy_net_dispatch4

Energy produced by year in TOD period 4 [kWh]

Type:sequence

cf_energy_net_dispatch5

Energy produced by year in TOD period 5 [kWh]

Type:sequence

cf_energy_net_dispatch6

Energy produced by year in TOD period 6 [kWh]

Type:sequence

cf_energy_net_dispatch7

Energy produced by year in TOD period 7 [kWh]

Type:sequence

cf_energy_net_dispatch8

Energy produced by year in TOD period 8 [kWh]

Type:sequence

cf_energy_net_dispatch9

Energy produced by year in TOD period 9 [kWh]

Type:sequence

cf_energy_net_feb

Energy produced by year in February [kWh]

Type:sequence

cf_energy_net_jan

Energy produced by year in January [kWh]

Type:sequence

cf_energy_net_jul

Energy produced by year in July [kWh]

Type:sequence

cf_energy_net_jun

Energy produced by year in June [kWh]

Type:sequence

cf_energy_net_mar

Energy produced by year in March [kWh]

Type:sequence

cf_energy_net_may

Energy produced by year in May [kWh]

Type:sequence

cf_energy_net_monthly_firstyear_TOD1

First year energy from the system by month for TOD period 1 [kWh]

Type:sequence

cf_energy_net_monthly_firstyear_TOD2

First year energy from the system by month for TOD period 2 [kWh]

Type:sequence

cf_energy_net_monthly_firstyear_TOD3

First year energy from the system by month for TOD period 3 [kWh]

Type:sequence

cf_energy_net_monthly_firstyear_TOD4

First year energy from the system by month for TOD period 4 [kWh]

Type:sequence

cf_energy_net_monthly_firstyear_TOD5

First year energy from the system by month for TOD period 5 [kWh]

Type:sequence

cf_energy_net_monthly_firstyear_TOD6

First year energy from the system by month for TOD period 6 [kWh]

Type:sequence

cf_energy_net_monthly_firstyear_TOD7

First year energy from the system by month for TOD period 7 [kWh]

Type:sequence

cf_energy_net_monthly_firstyear_TOD8

First year energy from the system by month for TOD period 8 [kWh]

Type:sequence

cf_energy_net_monthly_firstyear_TOD9

First year energy from the system by month for TOD period 9 [kWh]

Type:sequence

cf_energy_net_nov

Energy produced by year in November [kWh]

Type:sequence

cf_energy_net_oct

Energy produced by year in October [kWh]

Type:sequence

cf_energy_net_sep

Energy produced by year in September [kWh]

Type:sequence

cf_energy_purchases

Electricity from grid [kWh]

Type:sequence

cf_energy_sales

Electricity to grid [kWh]

Type:sequence

cf_energy_value

PPA revenue [$]

Type:sequence

cf_energy_without_battery

Electricity generated without storage [kWh]

Type:sequence

cf_feddepr_custom

Federal depreciation from custom [$]

Type:sequence

cf_feddepr_macrs_15

Federal depreciation from 15-yr MACRS [$]

Type:sequence

cf_feddepr_macrs_5

Federal depreciation from 5-yr MACRS [$]

Type:sequence

cf_feddepr_me1

Federal depreciation from major equipment 1 [$]

Type:sequence

cf_feddepr_me2

Federal depreciation from major equipment 2 [$]

Type:sequence

cf_feddepr_me3

Federal depreciation from major equipment 3 [$]

Type:sequence

cf_feddepr_sl_15

Federal depreciation from 15-yr straight line [$]

Type:sequence

cf_feddepr_sl_20

Federal depreciation from 20-yr straight line [$]

Type:sequence

cf_feddepr_sl_39

Federal depreciation from 39-yr straight line [$]

Type:sequence

cf_feddepr_sl_5

Federal depreciation from 5-yr straight line [$]

Type:sequence

cf_feddepr_total

Total federal tax depreciation [$]

Type:sequence

cf_federal_tax_frac

Federal income tax rate [frac]

Type:sequence

cf_funding_equip1

Reserve funding major equipment 1 [$]

Type:sequence

cf_funding_equip2

Reserve funding major equipment 2 [$]

Type:sequence

cf_funding_equip3

Reserve funding major equipment 3 [$]

Type:sequence

cf_funding_leasepayment

Reserve funding lease payment [$]

Type:sequence

cf_funding_om

Reserve funding working capital [$]

Type:sequence

cf_funding_receivables

Reserve funding receivables [$]

Type:sequence

cf_insurance_expense

Insurance expense [$]

Type:sequence

cf_itc_fed

Federal ITC total income [$]

Type:sequence

cf_itc_fed_amount

Federal ITC amount income [$]

Type:sequence

cf_itc_fed_percent_amount

Federal ITC percent income [$]

Type:sequence

cf_itc_sta

State ITC total income [$]

Type:sequence

cf_itc_sta_amount

State ITC amount income [$]

Type:sequence

cf_itc_sta_percent_amount

State ITC percent income [$]

Type:sequence

cf_itc_total

Total ITC income [$]

Type:sequence

cf_land_lease_expense

Land lease expense [$]

Type:sequence

cf_length

Number of periods in cashflow

Type:float

cf_net_salvage_value

Salvage value [$]

Type:sequence

cf_om_batt_capacity_expense

Annual cost for battery capacity based maintenance [$]

Type:sequence

cf_om_batt_fixed_expense

Annual fixed cost for battery maintenance [$]

Type:sequence

cf_om_capacity1_expense

O&M battery capacity-based expense [$]

Type:sequence

cf_om_capacity2_expense

O&M fuel cell capacity-based expense [$]

Type:sequence

cf_om_capacity_expense

O&M capacity-based expense [$]

Type:sequence

cf_om_fixed1_expense

O&M battery fixed expense [$]

Type:sequence

cf_om_fixed2_expense

O&M fuel cell fixed expense [$]

Type:sequence

cf_om_fixed_expense

O&M fixed expense [$]

Type:sequence

cf_om_fuel_expense

Fuel expense [$]

Type:sequence

cf_om_opt_fuel_1_expense

Feedstock biomass expense [$]

Type:sequence

cf_om_opt_fuel_2_expense

Feedstock coal expense [$]

Type:sequence

cf_om_production1_expense

O&M battery production-based expense [$]

Type:sequence

cf_om_production2_expense

O&M fuel cell production-based expense [$]

Type:sequence

cf_om_production_expense

O&M production-based expense [$]

Type:sequence

cf_operating_expenses

Total operating expense [$]

Type:sequence

cf_pbi_fedtax_total

Federal taxable PBI income [$]

Type:sequence

cf_pbi_statax_total

State taxable PBI income [$]

Type:sequence

cf_pbi_total

Total PBI income [$]

Type:sequence

cf_pbi_total_fed

Federal PBI income [$]

Type:sequence

cf_pbi_total_oth

Other PBI income [$]

Type:sequence

cf_pbi_total_sta

State PBI income [$]

Type:sequence

cf_pbi_total_uti

Utility PBI income [$]

Type:sequence

cf_ppa_price

PPA price [cents/kWh]

Type:sequence

cf_pretax_cashflow

Pre-tax cash flow [$]

Type:sequence

cf_pretax_operating_cashflow

Pre-tax operating cash flow (effective lease payment) [$]

Type:sequence

cf_property_tax_assessed_value

Property tax net assessed value [$]

Type:sequence

cf_property_tax_expense

Property tax expense [$]

Type:sequence

cf_ptc_fed

Federal PTC income [$]

Type:sequence

cf_ptc_sta

State PTC income [$]

Type:sequence

cf_ptc_total

Total PTC income [$]

Type:sequence

cf_recapitalization

Recapitalization operating expense [$]

Type:sequence

cf_reserve_equip1

Reserve major equipment 1 [$]

Type:sequence

cf_reserve_equip2

Reserve major equipment 2 [$]

Type:sequence

cf_reserve_equip3

Reserve major equipment 3 [$]

Type:sequence

cf_reserve_interest

Reserve interest on reserves except lease payment reserve [$]

Type:sequence

cf_reserve_leasepayment

Reserve lease payment reserve [$]

Type:sequence

cf_reserve_leasepayment_interest

Reserve lease payment reserve interest [$]

Type:sequence

cf_reserve_om

Reserve working capital [$]

Type:sequence

cf_reserve_receivables

Reserve receivables [$]

Type:sequence

cf_reserve_total

Reserve total except lease payment reserve [$]

Type:sequence

cf_revenue_apr

PPA revenue by year for April [$]

Type:sequence

cf_revenue_aug

PPA revenue by year for August [$]

Type:sequence

cf_revenue_dec

PPA revenue by year for December [$]

Type:sequence

cf_revenue_dispatch1

PPA revenue by year for TOD period 1 [$]

Type:sequence

cf_revenue_dispatch2

PPA revenue by year for TOD period 2 [$]

Type:sequence

cf_revenue_dispatch3

PPA revenue by year for TOD period 3 [$]

Type:sequence

cf_revenue_dispatch4

PPA revenue by year for TOD period 4 [$]

Type:sequence

cf_revenue_dispatch5

PPA revenue by year for TOD period 5 [$]

Type:sequence

cf_revenue_dispatch6

PPA revenue by year for TOD period 6 [$]

Type:sequence

cf_revenue_dispatch7

PPA revenue by year for TOD period 7 [$]

Type:sequence

cf_revenue_dispatch8

PPA revenue by year for TOD period 8 [$]

Type:sequence

cf_revenue_dispatch9

PPA revenue by year for TOD period 9 [$]

Type:sequence

cf_revenue_feb

PPA revenue by year for February [$]

Type:sequence

cf_revenue_jan

PPA revenue by year for January [$]

Type:sequence

cf_revenue_jul

PPA revenue by year for July [$]

Type:sequence

cf_revenue_jun

PPA revenue by year for June [$]

Type:sequence

cf_revenue_mar

PPA revenue by year for March [$]

Type:sequence

cf_revenue_may

PPA revenue by year for May [$]

Type:sequence

cf_revenue_monthly_firstyear_TOD1

First year revenue from the system by month for TOD period 1 [$]

Type:sequence

cf_revenue_monthly_firstyear_TOD2

First year revenue from the system by month for TOD period 2 [$]

Type:sequence

cf_revenue_monthly_firstyear_TOD3

First year revenue from the system by month for TOD period 3 [$]

Type:sequence

cf_revenue_monthly_firstyear_TOD4

First year revenue from the system by month for TOD period 4 [$]

Type:sequence

cf_revenue_monthly_firstyear_TOD5

First year revenue from the system by month for TOD period 5 [$]

Type:sequence

cf_revenue_monthly_firstyear_TOD6

First year revenue from the system by month for TOD period 6 [$]

Type:sequence

cf_revenue_monthly_firstyear_TOD7

First year revenue from the system by month for TOD period 7 [$]

Type:sequence

cf_revenue_monthly_firstyear_TOD8

First year revenue from the system by month for TOD period 8 [$]

Type:sequence

cf_revenue_monthly_firstyear_TOD9

First year revenue from the system by month for TOD period 9 [$]

Type:sequence

cf_revenue_nov

PPA revenue by year for November [$]

Type:sequence

cf_revenue_oct

PPA revenue by year for October [$]

Type:sequence

cf_revenue_sep

PPA revenue by year for September [$]

Type:sequence

cf_salvage_cost_lcos

Annual battery salvage value costs [$]

Type:sequence

cf_sponsor_adj_reserve_release

Developer (lessee) adjustment for release of reserves [$]

Type:sequence

cf_sponsor_aftertax

Developer (lessee) after-tax returns [$]

Type:sequence

cf_sponsor_aftertax_cash

Developer (lessee) after-tax cash returns [$]

Type:sequence

cf_sponsor_aftertax_devfee

Developer (lessee) after-tax developer fee tax liability [$]

Type:sequence

cf_sponsor_aftertax_irr

Developer (lessee) after-tax cumulative IRR [%]

Type:sequence

cf_sponsor_aftertax_npv

Developer (lessee) after-tax cumulative NPV [$]

Type:sequence

cf_sponsor_aftertax_tax

Developer (lessee) after-tax tax returns [$]

Type:sequence

cf_sponsor_fedtax

Developer (lessee) federal tax benefit (liability) [$]

Type:sequence

cf_sponsor_fedtax_income_prior_incentives

Developer (lessee) federal taxable income prior to incentives [$]

Type:sequence

cf_sponsor_fedtax_income_with_incentives

Developer (lessee) federal tax income with incentives [$]

Type:sequence

cf_sponsor_fedtax_taxable_incentives

Developer (lessee) federal taxable incentives [$]

Type:sequence

cf_sponsor_financing_activities

Developer (lessee) cash flow from financing activities [$]

Type:sequence

cf_sponsor_investing_activities

Developer (lessee) cash flow from investing activities [$]

Type:sequence

cf_sponsor_lpra

Reserve (increase)/decrease lease payment [$]

Type:sequence

cf_sponsor_margin

Developer (lessee) operating margin [$]

Type:sequence

cf_sponsor_me1cs

Reserve capital spending major equipment 1 [$]

Type:sequence

cf_sponsor_me1ra

Reserve (increase)/decrease major equipment 1 [$]

Type:sequence

cf_sponsor_me2cs

Reserve capital spending major equipment 2 [$]

Type:sequence

cf_sponsor_me2ra

Reserve (increase)/decrease major equipment 2 [$]

Type:sequence

cf_sponsor_me3cs

Reserve capital spending major equipment 3 [$]

Type:sequence

cf_sponsor_me3ra

Reserve (increase)/decrease major equipment 3 [$]

Type:sequence

cf_sponsor_mecs

Reserve capital spending major equipment total [$]

Type:sequence

cf_sponsor_operating_activities

Developer (lessee) cash flow from operating activities [$]

Type:sequence

cf_sponsor_operating_margin

Operating margin not including lease payment [$]

Type:sequence

cf_sponsor_pretax

Developer (lessee) pre-tax returns [$]

Type:sequence

cf_sponsor_pretax_irr

Developer (lessee) pre-tax cumulative IRR [%]

Type:sequence

cf_sponsor_pretax_npv

Developer (lessee) pre-tax cumulative NPV [$]

Type:sequence

cf_sponsor_ra

Reserve (increase)/decrease total [$]

Type:sequence

cf_sponsor_receivablesra

Reserve (increase)/decrease receivables [$]

Type:sequence

cf_sponsor_statax

Developer (lessee) state tax benefit (liability) [$]

Type:sequence

cf_sponsor_statax_income_prior_incentives

Developer (lessee) state taxable income prior to incentives [$]

Type:sequence

cf_sponsor_statax_income_with_incentives

Developer (lessee) state taxable income with incentives [$]

Type:sequence

cf_sponsor_statax_taxable_incentives

Developer (lessee) state taxable incentives [$]

Type:sequence

cf_sponsor_wcra

Reserve (increase)/decrease working capital [$]

Type:sequence

cf_stadepr_custom

State depreciation from custom [$]

Type:sequence

cf_stadepr_macrs_15

State depreciation from 15-yr MACRS [$]

Type:sequence

cf_stadepr_macrs_5

State depreciation from 5-yr MACRS [$]

Type:sequence

cf_stadepr_me1

State depreciation from major equipment 1 [$]

Type:sequence

cf_stadepr_me2

State depreciation from major equipment 2 [$]

Type:sequence

cf_stadepr_me3

State depreciation from major equipment 3 [$]

Type:sequence

cf_stadepr_sl_15

State depreciation from 15-yr straight line [$]

Type:sequence

cf_stadepr_sl_20

State depreciation from 20-yr straight line [$]

Type:sequence

cf_stadepr_sl_39

State depreciation from 39-yr straight line [$]

Type:sequence

cf_stadepr_sl_5

State depreciation from 5-yr straight line [$]

Type:sequence

cf_stadepr_total

Total state tax depreciation [$]

Type:sequence

cf_state_tax_frac

State income tax rate [frac]

Type:sequence

cf_tax_investor_aftertax

Investor (lessor) after-tax returns [$]

Type:sequence

cf_tax_investor_aftertax_cash

Investor (lessor) cash returns [$]

Type:sequence

cf_tax_investor_aftertax_irr

Investor (lessor) after-tax cumulative IRR [%]

Type:sequence

cf_tax_investor_aftertax_itc

Investor (lessor) ITC [$]

Type:sequence

cf_tax_investor_aftertax_max_irr

Investor (lessor) after-tax maximum IRR [%]

Type:sequence

cf_tax_investor_aftertax_npv

Investor (lessor) after-tax cumulative NPV [$]

Type:sequence

cf_tax_investor_aftertax_ptc

Investor (lessor) PTC [$]

Type:sequence

cf_tax_investor_aftertax_tax

Investor (lessor) tax benefit (liability) [$]

Type:sequence

cf_tax_investor_fedtax

Investor (lessor) federal tax [$]

Type:sequence

cf_tax_investor_fedtax_income_prior_incentives

Investor (lessor) federal taxable income prior to incentives [$]

Type:sequence

cf_tax_investor_fedtax_income_with_incentives

Investor (lessor) federal taxable income with incentives [$]

Type:sequence

cf_tax_investor_fedtax_taxable_incentives

Investor (lessor) federal taxable incentives [$]

Type:sequence

cf_tax_investor_financing_activities

Investor (lessor) cash flow from financing activities [$]

Type:sequence

cf_tax_investor_investing_activities

Investor (lessor) cash flow from investing activities [$]

Type:sequence

cf_tax_investor_operating_activities

Investor (lessor) cash flow from operating activities [$]

Type:sequence

cf_tax_investor_pretax

Investor (lessor) pre-tax returns [$]

Type:sequence

cf_tax_investor_pretax_cashflow

Investor (lessor) pre-tax cash flow [$]

Type:sequence

cf_tax_investor_pretax_irr

Investor (lessor) pre-tax cumulative IRR [%]

Type:sequence

cf_tax_investor_pretax_npv

Investor (lessor) pre-tax cumulative NPV [$]

Type:sequence

cf_tax_investor_statax

Investor (lessor) state tax [$]

Type:sequence

cf_tax_investor_statax_income_prior_incentives

Investor (lessor) state taxable income prior to incentives [$]

Type:sequence

cf_tax_investor_statax_income_with_incentives

Investor (lessor) state taxable income with incentives [$]

Type:sequence

cf_tax_investor_statax_taxable_incentives

Investor (lessor) state taxable incentives [$]

Type:sequence

cf_total_revenue

Total revenue [$]

Type:sequence

cf_util_escal_rate

Utility escalation rate

Type:sequence

cf_utility_bill

Electricity purchase [$]

Type:sequence

cost_financing

Financing cost [$]

Type:float

cost_installed

Initial cost [$]

Type:float

cost_installedperwatt

Installed cost per watt [$/W]

Type:float

cost_prefinancing

Total installed cost [$]

Type:float

debt_fraction

Debt percent [%]

Type:float

depr_alloc_custom

Custom straight line depreciation federal and state allocation [$]

Type:float

depr_alloc_macrs_15

15-yr MACRS depreciation federal and state allocation [$]

Type:float

depr_alloc_macrs_5

5-yr MACRS depreciation federal and state allocation [$]

Type:float

depr_alloc_none

Non-depreciable federal and state allocation [$]

Type:float

depr_alloc_none_percent

Non-depreciable federal and state allocation [%]

Type:float

depr_alloc_sl_15

15-yr straight line depreciation federal and state allocation [$]

Type:float

depr_alloc_sl_20

20-yr straight line depreciation federal and state allocation [$]

Type:float

depr_alloc_sl_39

39-yr straight line depreciation federal and state allocation [$]

Type:float

depr_alloc_sl_5

5-yr straight line depreciation federal and state allocation [$]

Type:float

depr_alloc_total

Total depreciation federal and state allocation [$]

Type:float

depr_fedbas_after_itc_custom

Custom straight line federal depreciation basis after ITC reduction [$]

Type:float

depr_fedbas_after_itc_macrs_15

15-yr MACRS federal depreciation basis after ITC reduction [$]

Type:float

depr_fedbas_after_itc_macrs_5

5-yr MACRS federal depreciation basis after ITC reduction [$]

Type:float

depr_fedbas_after_itc_sl_15

15-yr straight line federal depreciation basis after ITC reduction [$]

Type:float

depr_fedbas_after_itc_sl_20

20-yr straight line federal depreciation basis after ITC reduction [$]

Type:float

depr_fedbas_after_itc_sl_39

39-yr straight line federal depreciation basis after ITC reduction [$]

Type:float

depr_fedbas_after_itc_sl_5

5-yr straight line federal depreciation basis after ITC reduction [$]

Type:float

depr_fedbas_after_itc_total

Total federal depreciation basis after ITC reduction [$]

Type:float

depr_fedbas_cbi_reduc_custom

Custom straight line federal cbi reduction [$]

Type:float

depr_fedbas_cbi_reduc_macrs_15

15-yr MACRS federal cbi reduction [$]

Type:float

depr_fedbas_cbi_reduc_macrs_5

5-yr MACRS federal cbi reduction [$]

Type:float

depr_fedbas_cbi_reduc_sl_15

15-yr straight line federal cbi reduction [$]

Type:float

depr_fedbas_cbi_reduc_sl_20

20-yr straight line federal cbi reduction [$]

Type:float

depr_fedbas_cbi_reduc_sl_39

39-yr straight line federal cbi reduction [$]

Type:float

depr_fedbas_cbi_reduc_sl_5

5-yr straight line federal cbi reduction [$]

Type:float

depr_fedbas_cbi_reduc_total

Total federal cbi reduction [$]

Type:float

depr_fedbas_custom

Custom straight line federal depreciation basis [$]

Type:float

depr_fedbas_first_year_bonus_custom

Custom straight line federal first year bonus depreciation [$]

Type:float

depr_fedbas_first_year_bonus_macrs_15

15-yr MACRS federal first year bonus depreciation [$]

Type:float

depr_fedbas_first_year_bonus_macrs_5

5-yr MACRS federal first year bonus depreciation [$]

Type:float

depr_fedbas_first_year_bonus_sl_15

15-yr straight line federal first year bonus depreciation [$]

Type:float

depr_fedbas_first_year_bonus_sl_20

20-yr straight line federal first year bonus depreciation [$]

Type:float

depr_fedbas_first_year_bonus_sl_39

39-yr straight line federal first year bonus depreciation [$]

Type:float

depr_fedbas_first_year_bonus_sl_5

5-yr straight line federal first year bonus depreciation [$]

Type:float

depr_fedbas_first_year_bonus_total

Total federal first year bonus depreciation [$]

Type:float

depr_fedbas_fixed_amount_custom

Custom straight line depreciation ITC basis from federal fixed amount [$]

Type:float

depr_fedbas_fixed_amount_macrs_15

15-yr MACRS depreciation ITC basis from federal fixed amount [$]

Type:float

depr_fedbas_fixed_amount_macrs_5

5-yr MACRS depreciation ITC basis from federal fixed amount [$]

Type:float

depr_fedbas_fixed_amount_sl_15

15-yr straight line depreciation ITC basis from federal fixed amount [$]

Type:float

depr_fedbas_fixed_amount_sl_20

20-yr straight line depreciation ITC basis from federal fixed amount [$]

Type:float

depr_fedbas_fixed_amount_sl_39

39-yr straight line depreciation ITC basis from federal fixed amount [$]

Type:float

depr_fedbas_fixed_amount_sl_5

5-yr straight line depreciation ITC basis from federal fixed amount [$]

Type:float

depr_fedbas_fixed_amount_total

Total depreciation ITC basis from federal fixed amount [$]

Type:float

depr_fedbas_ibi_reduc_custom

Custom straight line federal ibi reduction [$]

Type:float

depr_fedbas_ibi_reduc_macrs_15

15-yr MACRS federal ibi reduction [$]

Type:float

depr_fedbas_ibi_reduc_macrs_5

5-yr MACRS federal ibi reduction [$]

Type:float

depr_fedbas_ibi_reduc_sl_15

15-yr straight line federal ibi reduction [$]

Type:float

depr_fedbas_ibi_reduc_sl_20

20-yr straight line federal ibi reduction [$]

Type:float

depr_fedbas_ibi_reduc_sl_39

39-yr straight line federal ibi reduction [$]

Type:float

depr_fedbas_ibi_reduc_sl_5

5-yr straight line federal ibi reduction [$]

Type:float

depr_fedbas_ibi_reduc_total

Total federal ibi reduction [$]

Type:float

depr_fedbas_itc_fed_reduction_custom

Custom straight line federal basis federal ITC recution [$]

Type:float

depr_fedbas_itc_fed_reduction_macrs_15

15-yr MACRS federal basis federal ITC recution [$]

Type:float

depr_fedbas_itc_fed_reduction_macrs_5

5-yr MACRS federal basis federal ITC reduction [$]

Type:float

depr_fedbas_itc_fed_reduction_sl_15

15-yr straight line federal basis federal ITC recution [$]

Type:float

depr_fedbas_itc_fed_reduction_sl_20

20-yr straight line federal basis federal ITC recution [$]

Type:float

depr_fedbas_itc_fed_reduction_sl_39

39-yr straight line federal basis federal ITC recution [$]

Type:float

depr_fedbas_itc_fed_reduction_sl_5

5-yr straight line federal basis federal ITC recution [$]

Type:float

depr_fedbas_itc_fed_reduction_total

Total federal basis federal ITC recution [$]

Type:float

depr_fedbas_itc_sta_reduction_custom

Custom straight line federal basis state ITC recution [$]

Type:float

depr_fedbas_itc_sta_reduction_macrs_15

15-yr MACRS federal basis state ITC recution [$]

Type:float

depr_fedbas_itc_sta_reduction_macrs_5

5-yr MACRS federal basis state ITC reduction [$]

Type:float

depr_fedbas_itc_sta_reduction_sl_15

15-yr straight line federal basis state ITC recution [$]

Type:float

depr_fedbas_itc_sta_reduction_sl_20

20-yr straight line federal basis state ITC recution [$]

Type:float

depr_fedbas_itc_sta_reduction_sl_39

39-yr straight line federal basis state ITC recution [$]

Type:float

depr_fedbas_itc_sta_reduction_sl_5

5-yr straight line federal basis state ITC recution [$]

Type:float

depr_fedbas_itc_sta_reduction_total

Total federal basis state ITC recution [$]

Type:float

depr_fedbas_macrs_15

15-yr MACRS federal depreciation basis [$]

Type:float

depr_fedbas_macrs_5

5-yr MACRS federal depreciation basis [$]

Type:float

depr_fedbas_percent_amount_custom

Custom straight line depreciation ITC basis from federal percentage [$]

Type:float

depr_fedbas_percent_amount_macrs_15

15-yr MACRS depreciation ITC basis from federal percentage [$]

Type:float

depr_fedbas_percent_amount_macrs_5

5-yr MACRS depreciation ITC basis from federal percentage [$]

Type:float

depr_fedbas_percent_amount_sl_15

15-yr straight line depreciation ITC basis from federal percentage [$]

Type:float

depr_fedbas_percent_amount_sl_20

20-yr straight line depreciation ITC basis from federal percentage [$]

Type:float

depr_fedbas_percent_amount_sl_39

39-yr straight line depreciation ITC basis from federal percentage [$]

Type:float

depr_fedbas_percent_amount_sl_5

5-yr straight line depreciation ITC basis from federal percentage [$]

Type:float

depr_fedbas_percent_amount_total

Total depreciation ITC basis from federal percentage [$]

Type:float

depr_fedbas_percent_custom

Custom straight line federal percent of total depreciable basis [%]

Type:float

depr_fedbas_percent_macrs_15

15-yr MACRS federal percent of total depreciable basis [%]

Type:float

depr_fedbas_percent_macrs_5

5-yr MACRS federal percent of total depreciable basis [%]

Type:float

depr_fedbas_percent_qual_custom

Custom straight line federal percent of qualifying costs [%]

Type:float

depr_fedbas_percent_qual_macrs_15

15-yr MACRS federal percent of qualifying costs [%]

Type:float

depr_fedbas_percent_qual_macrs_5

5-yr MACRS federal percent of qualifying costs [%]

Type:float

depr_fedbas_percent_qual_sl_15

15-yr straight line federal percent of qualifying costs [%]

Type:float

depr_fedbas_percent_qual_sl_20

20-yr straight line federal percent of qualifying costs [%]

Type:float

depr_fedbas_percent_qual_sl_39

39-yr straight line federal percent of qualifying costs [%]

Type:float

depr_fedbas_percent_qual_sl_5

5-yr straight line federal percent of qualifying costs [%]

Type:float

depr_fedbas_percent_qual_total

Total federal percent of qualifying costs [%]

Type:float

depr_fedbas_percent_sl_15

15-yr straight line federal percent of total depreciable basis [%]

Type:float

depr_fedbas_percent_sl_20

20-yr straight line federal percent of total depreciable basis [%]

Type:float

depr_fedbas_percent_sl_39

39-yr straight line federal percent of total depreciable basis [%]

Type:float

depr_fedbas_percent_sl_5

5-yr straight line federal percent of total depreciable basis [%]

Type:float

depr_fedbas_percent_total

Total federal percent of total depreciable basis [%]

Type:float

depr_fedbas_prior_itc_custom

Custom straight line federal depreciation basis prior ITC reduction [$]

Type:float

depr_fedbas_prior_itc_macrs_15

15-yr MACRS federal depreciation basis prior ITC reduction [$]

Type:float

depr_fedbas_prior_itc_macrs_5

5-yr MACRS federal depreciation basis prior ITC reduction [$]

Type:float

depr_fedbas_prior_itc_sl_15

15-yr straight line federal depreciation basis prior ITC reduction [$]

Type:float

depr_fedbas_prior_itc_sl_20

20-yr straight line federal depreciation basis prior ITC reduction [$]

Type:float

depr_fedbas_prior_itc_sl_39

39-yr straight line federal depreciation basis prior ITC reduction [$]

Type:float

depr_fedbas_prior_itc_sl_5

5-yr straight line federal depreciation basis prior ITC reduction [$]

Type:float

depr_fedbas_prior_itc_total

Total federal depreciation basis prior ITC reduction [$]

Type:float

depr_fedbas_sl_15

15-yr straight line federal depreciation basis [$]

Type:float

depr_fedbas_sl_20

20-yr straight line federal depreciation basis [$]

Type:float

depr_fedbas_sl_39

39-yr straight line federal depreciation basis [$]

Type:float

depr_fedbas_sl_5

5-yr straight line federal depreciation basis [$]

Type:float

depr_fedbas_total

Total federal depreciation basis [$]

Type:float

depr_stabas_after_itc_custom

Custom straight line state depreciation basis after ITC reduction [$]

Type:float

depr_stabas_after_itc_macrs_15

15-yr MACRS state depreciation basis after ITC reduction [$]

Type:float

depr_stabas_after_itc_macrs_5

5-yr MACRS state depreciation basis after ITC reduction [$]

Type:float

depr_stabas_after_itc_sl_15

15-yr straight line state depreciation basis after ITC reduction [$]

Type:float

depr_stabas_after_itc_sl_20

20-yr straight line state depreciation basis after ITC reduction [$]

Type:float

depr_stabas_after_itc_sl_39

39-yr straight line state depreciation basis after ITC reduction [$]

Type:float

depr_stabas_after_itc_sl_5

5-yr straight line state depreciation basis after ITC reduction [$]

Type:float

depr_stabas_after_itc_total

Total state depreciation basis after ITC reduction [$]

Type:float

depr_stabas_cbi_reduc_custom

Custom straight line state cbi reduction [$]

Type:float

depr_stabas_cbi_reduc_macrs_15

15-yr MACRS state cbi reduction [$]

Type:float

depr_stabas_cbi_reduc_macrs_5

5-yr MACRS state cbi reduction [$]

Type:float

depr_stabas_cbi_reduc_sl_15

15-yr straight line state cbi reduction [$]

Type:float

depr_stabas_cbi_reduc_sl_20

20-yr straight line state cbi reduction [$]

Type:float

depr_stabas_cbi_reduc_sl_39

39-yr straight line state cbi reduction [$]

Type:float

depr_stabas_cbi_reduc_sl_5

5-yr straight line state cbi reduction [$]

Type:float

depr_stabas_cbi_reduc_total

Total state cbi reduction [$]

Type:float

depr_stabas_custom

Custom straight line state depreciation basis [$]

Type:float

depr_stabas_first_year_bonus_custom

Custom straight line state first year bonus depreciation [$]

Type:float

depr_stabas_first_year_bonus_macrs_15

15-yr MACRS state first year bonus depreciation [$]

Type:float

depr_stabas_first_year_bonus_macrs_5

5-yr MACRS state first year bonus depreciation [$]

Type:float

depr_stabas_first_year_bonus_sl_15

15-yr straight line state first year bonus depreciation [$]

Type:float

depr_stabas_first_year_bonus_sl_20

20-yr straight line state first year bonus depreciation [$]

Type:float

depr_stabas_first_year_bonus_sl_39

39-yr straight line state first year bonus depreciation [$]

Type:float

depr_stabas_first_year_bonus_sl_5

5-yr straight line state first year bonus depreciation [$]

Type:float

depr_stabas_first_year_bonus_total

Total state first year bonus depreciation [$]

Type:float

depr_stabas_fixed_amount_custom

Custom straight line depreciation ITC basis from state fixed amount [$]

Type:float

depr_stabas_fixed_amount_macrs_15

15-yr MACRS depreciation ITC basis from state fixed amount [$]

Type:float

depr_stabas_fixed_amount_macrs_5

5-yr MACRS depreciation ITC basis from state fixed amount [$]

Type:float

depr_stabas_fixed_amount_sl_15

15-yr straight line depreciation ITC basis from state fixed amount [$]

Type:float

depr_stabas_fixed_amount_sl_20

20-yr straight line depreciation ITC basis from state fixed amount [$]

Type:float

depr_stabas_fixed_amount_sl_39

39-yr straight line depreciation ITC basis from state fixed amount [$]

Type:float

depr_stabas_fixed_amount_sl_5

5-yr straight line depreciation ITC basis from state fixed amount [$]

Type:float

depr_stabas_fixed_amount_total

Total depreciation ITC basis from state fixed amount [$]

Type:float

depr_stabas_ibi_reduc_custom

Custom straight line state ibi reduction [$]

Type:float

depr_stabas_ibi_reduc_macrs_15

15-yr MACRS state ibi reduction [$]

Type:float

depr_stabas_ibi_reduc_macrs_5

5-yr MACRS state ibi reduction [$]

Type:float

depr_stabas_ibi_reduc_sl_15

15-yr straight line state ibi reduction [$]

Type:float

depr_stabas_ibi_reduc_sl_20

20-yr straight line state ibi reduction [$]

Type:float

depr_stabas_ibi_reduc_sl_39

39-yr straight line state ibi reduction [$]

Type:float

depr_stabas_ibi_reduc_sl_5

5-yr straight line state ibi reduction [$]

Type:float

depr_stabas_ibi_reduc_total

Total state ibi reduction [$]

Type:float

depr_stabas_itc_fed_reduction_custom

Custom straight line state basis federal ITC recution [$]

Type:float

depr_stabas_itc_fed_reduction_macrs_15

15-yr MACRS state basis federal ITC recution [$]

Type:float

depr_stabas_itc_fed_reduction_macrs_5

5-yr MACRS state basis federal ITC recution [$]

Type:float

depr_stabas_itc_fed_reduction_sl_15

15-yr straight line state basis federal ITC recution [$]

Type:float

depr_stabas_itc_fed_reduction_sl_20

20-yr straight line state basis federal ITC recution [$]

Type:float

depr_stabas_itc_fed_reduction_sl_39

39-yr straight line state basis federal ITC recution [$]

Type:float

depr_stabas_itc_fed_reduction_sl_5

5-yr straight line state basis federal ITC recution [$]

Type:float

depr_stabas_itc_fed_reduction_total

Total state basis federal ITC reduction [$]

Type:float

depr_stabas_itc_sta_reduction_custom

Custom straight line state basis state ITC recution [$]

Type:float

depr_stabas_itc_sta_reduction_macrs_15

15-yr MACRS state basis state ITC recution [$]

Type:float

depr_stabas_itc_sta_reduction_macrs_5

5-yr MACRS state basis state ITC recution [$]

Type:float

depr_stabas_itc_sta_reduction_sl_15

15-yr straight line state basis state ITC recution [$]

Type:float

depr_stabas_itc_sta_reduction_sl_20

20-yr straight line state basis state ITC recution [$]

Type:float

depr_stabas_itc_sta_reduction_sl_39

39-yr straight line state basis state ITC recution [$]

Type:float

depr_stabas_itc_sta_reduction_sl_5

5-yr straight line state basis state ITC recution [$]

Type:float

depr_stabas_itc_sta_reduction_total

Total state basis state ITC reduction [$]

Type:float

depr_stabas_macrs_15

15-yr MACRS state depreciation basis [$]

Type:float

depr_stabas_macrs_5

5-yr MACRS state depreciation basis [$]

Type:float

depr_stabas_percent_amount_custom

Custom straight line depreciation ITC basis from state percentage [$]

Type:float

depr_stabas_percent_amount_macrs_15

15-yr MACRS depreciation ITC basis from state percentage [$]

Type:float

depr_stabas_percent_amount_macrs_5

5-yr MACRS depreciation ITC basis from state percentage [$]

Type:float

depr_stabas_percent_amount_sl_15

15-yr straight line depreciation ITC basis from state percentage [$]

Type:float

depr_stabas_percent_amount_sl_20

20-yr straight line depreciation ITC basis from state percentage [$]

Type:float

depr_stabas_percent_amount_sl_39

39-yr straight line depreciation ITC basis from state percentage [$]

Type:float

depr_stabas_percent_amount_sl_5

5-yr straight line depreciation ITC basis from state percentage [$]

Type:float

depr_stabas_percent_amount_total

Total depreciation ITC basis from state percentage [$]

Type:float

depr_stabas_percent_custom

Custom straight line state percent of total depreciable basis [%]

Type:float

depr_stabas_percent_macrs_15

15-yr MACRS state percent of total depreciable basis [%]

Type:float

depr_stabas_percent_macrs_5

5-yr MACRS state percent of total depreciable basis [%]

Type:float

depr_stabas_percent_qual_custom

Custom straight line state percent of qualifying costs [%]

Type:float

depr_stabas_percent_qual_macrs_15

15-yr MACRS state percent of qualifying costs [%]

Type:float

depr_stabas_percent_qual_macrs_5

5-yr MACRS state percent of qualifying costs [%]

Type:float

depr_stabas_percent_qual_sl_15

15-yr straight line state percent of qualifying costs [%]

Type:float

depr_stabas_percent_qual_sl_20

20-yr straight line state percent of qualifying costs [%]

Type:float

depr_stabas_percent_qual_sl_39

39-yr straight line state percent of qualifying costs [%]

Type:float

depr_stabas_percent_qual_sl_5

5-yr straight line state percent of qualifying costs [%]

Type:float

depr_stabas_percent_qual_total

Total state percent of qualifying costs [%]

Type:float

depr_stabas_percent_sl_15

15-yr straight line state percent of total depreciable basis [%]

Type:float

depr_stabas_percent_sl_20

20-yr straight line state percent of total depreciable basis [%]

Type:float

depr_stabas_percent_sl_39

39-yr straight line state percent of total depreciable basis [%]

Type:float

depr_stabas_percent_sl_5

5-yr straight line state percent of total depreciable basis [%]

Type:float

depr_stabas_percent_total

Total state percent of total depreciable basis [%]

Type:float

depr_stabas_prior_itc_custom

Custom straight line state depreciation basis prior ITC reduction [$]

Type:float

depr_stabas_prior_itc_macrs_15

15-yr MACRS state depreciation basis prior ITC reduction [$]

Type:float

depr_stabas_prior_itc_macrs_5

5-yr MACRS state depreciation basis prior ITC reduction [$]

Type:float

depr_stabas_prior_itc_sl_15

15-yr straight line state depreciation basis prior ITC reduction [$]

Type:float

depr_stabas_prior_itc_sl_20

20-yr straight line state depreciation basis prior ITC reduction [$]

Type:float

depr_stabas_prior_itc_sl_39

39-yr straight line state depreciation basis prior ITC reduction [$]

Type:float

depr_stabas_prior_itc_sl_5

5-yr straight line state depreciation basis prior ITC reduction [$]

Type:float

depr_stabas_prior_itc_total

Total state depreciation basis prior ITC reduction [$]

Type:float

depr_stabas_sl_15

15-yr straight line state depreciation basis [$]

Type:float

depr_stabas_sl_20

20-yr straight line state depreciation basis [$]

Type:float

depr_stabas_sl_39

39-yr straight line state depreciation basis [$]

Type:float

depr_stabas_sl_5

5-yr straight line state depreciation basis [$]

Type:float

depr_stabas_total

Total state depreciation basis [$]

Type:float

distribution_of_development_fee

Distribution of development fee [$]

Type:float

effective_tax_rate

Effective tax rate [%]

Type:float

firstyear_energy_dispatch1

Energy produced in Year 1 TOD period 1 [kWh]

Type:float

firstyear_energy_dispatch2

Energy produced in Year 1 TOD period 2 [kWh]

Type:float

firstyear_energy_dispatch3

Energy produced in Year 1 TOD period 3 [kWh]

Type:float

firstyear_energy_dispatch4

Energy produced in Year 1 TOD period 4 [kWh]

Type:float

firstyear_energy_dispatch5

Energy produced in Year 1 TOD period 5 [kWh]

Type:float

firstyear_energy_dispatch6

Energy produced in Year 1 TOD period 6 [kWh]

Type:float

firstyear_energy_dispatch7

Energy produced in Year 1 TOD period 7 [kWh]

Type:float

firstyear_energy_dispatch8

Energy produced in Year 1 TOD period 8 [kWh]

Type:float

firstyear_energy_dispatch9

Energy produced in Year 1 TOD period 9 [kWh]

Type:float

firstyear_energy_price1

Power price in Year 1 TOD period 1 [cents/kWh]

Type:float

firstyear_energy_price2

Power price in Year 1 TOD period 2 [cents/kWh]

Type:float

firstyear_energy_price3

Power price in Year 1 TOD period 3 [cents/kWh]

Type:float

firstyear_energy_price4

Power price in Year 1 TOD period 4 [cents/kWh]

Type:float

firstyear_energy_price5

Power price in Year 1 TOD period 5 [cents/kWh]

Type:float

firstyear_energy_price6

Power price in Year 1 TOD period 6 [cents/kWh]

Type:float

firstyear_energy_price7

Power price in Year 1 TOD period 7 [cents/kWh]

Type:float

firstyear_energy_price8

Power price in Year 1 TOD period 8 [cents/kWh]

Type:float

firstyear_energy_price9

Power price in Year 1 TOD period 9 [cents/kWh]

Type:float

firstyear_revenue_dispatch1

PPA revenue in Year 1 TOD period 1 [$]

Type:float

firstyear_revenue_dispatch2

PPA revenue in Year 1 TOD period 2 [$]

Type:float

firstyear_revenue_dispatch3

PPA revenue in Year 1 TOD period 3 [$]

Type:float

firstyear_revenue_dispatch4

PPA revenue in Year 1 TOD period 4 [$]

Type:float

firstyear_revenue_dispatch5

PPA revenue in Year 1 TOD period 5 [$]

Type:float

firstyear_revenue_dispatch6

PPA revenue in Year 1 TOD period 6 [$]

Type:float

firstyear_revenue_dispatch7

PPA revenue in Year 1 TOD period 7 [$]

Type:float

firstyear_revenue_dispatch8

PPA revenue in Year 1 TOD period 8 [$]

Type:float

firstyear_revenue_dispatch9

PPA revenue in Year 1 TOD period 9 [$]

Type:float

flip_actual_irr

IRR in target year [%]

Type:float

flip_actual_year

Year target IRR was achieved [year]

Type:float

flip_target_irr

IRR target [%]

Type:float

flip_target_year

Target year to meet IRR

Type:float

ibi_fedtax_total

Federal taxable IBI income [$]

Type:float

ibi_statax_total

State taxable IBI income [$]

Type:float

ibi_total

Total IBI income [$]

Type:float

ibi_total_fed

Federal IBI income [$]

Type:float

ibi_total_oth

Other IBI income [$]

Type:float

ibi_total_sta

State IBI income [$]

Type:float

ibi_total_uti

Utility IBI income [$]

Type:float

issuance_of_equity

Issuance of equity [$]

Type:float

itc_disallow_fed_fixed_custom

Custom straight line depreciation ITC basis disallowance from federal fixed amount [$]

Type:float

itc_disallow_fed_fixed_macrs_15

15-yr MACRS depreciation ITC basis disallowance from federal fixed amount [$]

Type:float

itc_disallow_fed_fixed_macrs_5

5-yr MACRS depreciation ITC basis disallowance from federal fixed amount [$]

Type:float

itc_disallow_fed_fixed_sl_15

15-yr straight line depreciation ITC basis disallowance from federal fixed amount [$]

Type:float

itc_disallow_fed_fixed_sl_20

20-yr straight line depreciation ITC basis disallowance from federal fixed amount [$]

Type:float

itc_disallow_fed_fixed_sl_39

39-yr straight line depreciation ITC basis disallowance from federal fixed amount [$]

Type:float

itc_disallow_fed_fixed_sl_5

5-yr straight line depreciation ITC basis disallowance from federal fixed amount [$]

Type:float

itc_disallow_fed_fixed_total

Total depreciation ITC basis disallowance from federal fixed amount [$]

Type:float

itc_disallow_fed_percent_custom

Custom straight line depreciation ITC basis disallowance from federal percentage [$]

Type:float

itc_disallow_fed_percent_macrs_15

15-yr MACRS depreciation ITC basis disallowance from federal percentage [$]

Type:float

itc_disallow_fed_percent_macrs_5

5-yr MACRS depreciation ITC basis disallowance from federal percentage [$]

Type:float

itc_disallow_fed_percent_sl_15

15-yr straight line depreciation ITC basis disallowance from federal percentage [$]

Type:float

itc_disallow_fed_percent_sl_20

20-yr straight line depreciation ITC basis disallowance from federal percentage [$]

Type:float

itc_disallow_fed_percent_sl_39

39-yr straight line depreciation ITC basis disallowance from federal percentage [$]

Type:float

itc_disallow_fed_percent_sl_5

5-yr straight line depreciation ITC basis disallowance from federal percentage [$]

Type:float

itc_disallow_fed_percent_total

Total depreciation ITC basis disallowance from federal percentage [$]

Type:float

itc_disallow_sta_fixed_custom

Custom straight line depreciation ITC basis disallowance from state fixed amount [$]

Type:float

itc_disallow_sta_fixed_macrs_15

15-yr MACRS depreciation ITC basis disallowance from state fixed amount [$]

Type:float

itc_disallow_sta_fixed_macrs_5

5-yr MACRS depreciation ITC basis disallowance from state fixed amount [$]

Type:float

itc_disallow_sta_fixed_sl_15

15-yr straight line depreciation ITC basis disallowance from state fixed amount [$]

Type:float

itc_disallow_sta_fixed_sl_20

20-yr straight line depreciation ITC basis disallowance from state fixed amount [$]

Type:float

itc_disallow_sta_fixed_sl_39

39-yr straight line depreciation ITC basis disallowance from state fixed amount [$]

Type:float

itc_disallow_sta_fixed_sl_5

5-yr straight line depreciation ITC basis disallowance from state fixed amount [$]

Type:float

itc_disallow_sta_fixed_total

Total depreciation ITC basis disallowance from state fixed amount [$]

Type:float

itc_disallow_sta_percent_custom

Custom straight line depreciation ITC basis disallowance from state percentage [$]

Type:float

itc_disallow_sta_percent_macrs_15

15-yr MACRS depreciation ITC basis disallowance from state percentage [$]

Type:float

itc_disallow_sta_percent_macrs_5

5-yr MACRS depreciation ITC basis disallowance from state percentage [$]

Type:float

itc_disallow_sta_percent_sl_15

15-yr straight line depreciation ITC basis disallowance from state percentage [$]

Type:float

itc_disallow_sta_percent_sl_20

20-yr straight line depreciation ITC basis disallowance from state percentage [$]

Type:float

itc_disallow_sta_percent_sl_39

39-yr straight line depreciation ITC basis disallowance from state percentage [$]

Type:float

itc_disallow_sta_percent_sl_5

5-yr straight line depreciation ITC basis disallowance from state percentage [$]

Type:float

itc_disallow_sta_percent_total

Total depreciation ITC basis disallowance from state percentage [$]

Type:float

itc_fed_fixed_total

federal ITC fixed total [$]

Type:float

itc_fed_percent_total

federal ITC percent total [$]

Type:float

itc_fed_qual_custom

Custom straight line depreciation federal ITC adj qualifying costs [$]

Type:float

itc_fed_qual_macrs_15

15-yr MACRS depreciation federal ITC adj qualifying costs [$]

Type:float

itc_fed_qual_macrs_5

5-yr MACRS depreciation federal ITC adj qualifying costs [$]

Type:float

itc_fed_qual_sl_15

15-yr straight line depreciation federal ITC adj qualifying costs [$]

Type:float

itc_fed_qual_sl_20

20-yr straight line depreciation federal ITC adj qualifying costs [$]

Type:float

itc_fed_qual_sl_39

39-yr straight line depreciation federal ITC adj qualifying costs [$]

Type:float

itc_fed_qual_sl_5

5-yr straight line depreciation federal ITC adj qualifying costs [$]

Type:float

itc_fed_qual_total

Total federal ITC adj qualifying costs [$]

Type:float

itc_sta_fixed_total

State ITC fixed total [$]

Type:float

itc_sta_percent_total

State ITC percent total [$]

Type:float

itc_sta_qual_custom

Custom straight line depreciation state ITC adj qualifying costs [$]

Type:float

itc_sta_qual_macrs_15

15-yr MACRS depreciation state ITC adj qualifying costs [$]

Type:float

itc_sta_qual_macrs_5

5-yr MACRS depreciation state ITC adj qualifying costs [$]

Type:float

itc_sta_qual_sl_15

15-yr straight line depreciation state ITC adj qualifying costs [$]

Type:float

itc_sta_qual_sl_20

20-yr straight line depreciation state ITC adj qualifying costs [$]

Type:float

itc_sta_qual_sl_39

39-yr straight line depreciation state ITC adj qualifying costs [$]

Type:float

itc_sta_qual_sl_5

5-yr straight line depreciation state ITC adj qualifying costs [$]

Type:float

itc_sta_qual_total

Total state ITC adj qualifying costs [$]

Type:float

itc_total

Total ITC income [$]

Type:float

itc_total_fed

Federal ITC income [$]

Type:float

itc_total_sta

State ITC income [$]

Type:float

lcoe_nom

LCOE Levelized cost of energy nominal [cents/kWh]

Type:float

lcoe_real

LCOE Levelized cost of energy real [cents/kWh]

Type:float

lcoptc_fed_nom

Levelized federal PTC nominal [cents/kWh]

Type:float

lcoptc_fed_real

Levelized federal PTC real [cents/kWh]

Type:float

lcoptc_sta_nom

Levelized state PTC nominal [cents/kWh]

Type:float

lcoptc_sta_real

Levelized state PTC real [cents/kWh]

Type:float

lcos_nom

LCOS Levelized cost of storage nominal [cents/kWh]

Type:float

lcos_real

LCOS Levelized cost of storage real [cents/kWh]

Type:float

lppa_nom

LPPA Levelized PPA price nominal [cents/kWh]

Type:float

lppa_real

LPPA Levelized PPA price real [cents/kWh]

Type:float

nominal_discount_rate

Nominal discount rate [%]

Type:float

npv_annual_costs

Present value of annual costs [$]

Type:float

npv_annual_costs_lcos

Present value of annual storage costs [$]

Type:float

npv_energy_lcos_nom

Present value of annual stored energy (nominal) [kWh]

Type:float

npv_energy_lcos_real

Present value of annual stored energy (real) [kWh]

Type:float

npv_energy_nom

Present value of annual energy nominal [kWh]

Type:float

npv_energy_real

Present value of annual energy real [kWh]

Type:float

npv_ppa_revenue

Present value of PPA revenue [$]

Type:float

ppa

PPA price in Year 1 [cents/kWh]

Type:float

ppa_escalation

PPA price escalation [%/year]

Type:float

ppa_multipliers

TOD factors

Type:sequence

ppa_price

Initial year PPA price [cents/kWh]

Type:float

present_value_fuel

Present value of fuel O&M [$]

Type:float

present_value_insandproptax

Present value of insurance and prop tax [$]

Type:float

present_value_oandm

Present value of O&M [$]

Type:float

present_value_oandm_nonfuel

Present value of non-fuel O&M [$]

Type:float

prop_tax_assessed_value

Assessed value of property for tax purposes [$]

Type:float

purchase_of_plant

Purchase of plant [$]

Type:float

sale_of_property

Sale of property [$]

Type:float

salvage_value

Net pre-tax cash salvage value [$]

Type:float

size_of_equity

Total equity [$]

Type:float

sponsor_aftertax_irr

Developer (lessee) after-tax IRR [%]

Type:float

sponsor_aftertax_npv

Developer (lessee) after-tax NPV [$]

Type:float

sponsor_equity_in_lessee_llc

Developer (lessee) equity in lessee LLC (funding of reserve accounts) [$]

Type:float

sponsor_pretax_development

Sponsor pre-tax development fee [$]

Type:float

sponsor_pretax_irr

Developer (lessee) pre-tax IRR [%]

Type:float

sponsor_pretax_npv

Developer (lessee) pre-tax NPV [$]

Type:float

tax_investor_aftertax_irr

Investor (lessor) after-tax IRR

Type:float

tax_investor_aftertax_npv

Investor (lessor) after-tax NPV

Type:float

tax_investor_pretax_irr

Investor (lessor) pre-tax IRR [%]

Type:float

tax_investor_pretax_npv

Investor (lessor) pre-tax NPV [$]

Type:float

wacc

WACC Weighted average cost of capital [$]

Type:float