Levpartflip¶
Wrapper for SAM Simulation Core model: cmod_levpartflip.cpp
Creating an Instance¶
There are three methods to create a new instance of a PySAM module. Using default
populates the newclass’ attributes with default values specific to a config
. Each technology-financialconfiguration corresponds to a SAM GUI configuration. Using new
creates an instance with empty attributes. The wrap
function allows compatibility with PySSC, for details, refer to PySSC.
Levpartflip model description
PPA leveraged partnership flip (with debt) financial model
-
PySAM.Levpartflip.
default
(config) → Levpartflip¶ Use financial config-specific default attributes config options:
- “BiopowerLeveragedPartnershipFlip”
- “DSLFLeveragedPartnershipFlip”
- “DSPTLeveragedPartnershipFlip”
- “DishStirlingLeveragedPartnershipFlip”
- “EmpiricalTroughLeveragedPartnershipFlip”
- “FlatPlatePVLeveragedPartnershipFlip”
- “GenericBatteryLeveragedPartnershipFlip”
- “GenericCSPSystemLeveragedPartnershipFlip”
- “GenericSystemLeveragedPartnershipFlip”
- “GeothermalPowerLeveragedPartnershipFlip”
- “HighXConcentratingPVLeveragedPartnershipFlip”
- “MSLFLeveragedPartnershipFlip”
- “MSPTLeveragedPartnershipFlip”
- “PVBatteryLeveragedPartnershipFlip”
- “PVWattsLeveragedPartnershipFlip”
- “PhysicalTroughLeveragedPartnershipFlip”
- “WindPowerLeveragedPartnershipFlip”
-
PySAM.Levpartflip.
from_existing
(data, optional config) → Levpartflip¶ Share underlying data with an existing PySAM class. If config provided, default attributes are loaded otherwise.
-
PySAM.Levpartflip.
new
() → Levpartflip¶
-
PySAM.Levpartflip.
wrap
(ssc_data_t) → Levpartflip¶ Use existing PySSC data
Warning
Do not call PySSC.data_free on the ssc_data_t provided to
wrap
Functions¶
-
class
PySAM.Levpartflip.
Levpartflip
¶ 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
-
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.Levpartflip.Levpartflip.
Revenue
¶ -
assign
() → None¶ Assign attributes from dictionary
Revenue_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
flip_target_percent
¶ After-tax IRR target [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 11
Type: float
-
flip_target_year
¶ IRR target year [Year]
Constraints: MIN=1
Required: If not provided, assumed to be 11
Type: float
-
ppa_escalation
¶ PPA escalation rate [%/year]
Required: If not provided, assumed to be 0
Type: float
-
ppa_price_input
¶ PPA price in first year [$/kWh]
Required: True
Type: sequence
-
ppa_soln_max
¶ PPA solution maximum ppa [cents/kWh]
Required: If not provided, assumed to be 100
Type: float
-
ppa_soln_max_iterations
¶ PPA solution maximum number of iterations
Constraints: INTEGER,MIN=1
Required: If not provided, assumed to be 100
Type: float
-
ppa_soln_min
¶ PPA solution minimum ppa [cents/kWh]
Required: If not provided, assumed to be 0
Type: float
-
ppa_soln_mode
¶ PPA solution mode [0/1]
Options: 0=solve ppa,1=specify ppa
Constraints: INTEGER,MIN=0,MAX=1
Required: If not provided, assumed to be 0
Type: float
-
ppa_soln_tolerance
¶ PPA solution tolerance
Required: If not provided, assumed to be 1e-5
Type: float
-
FinancialParameters Group¶
-
class
PySAM.Levpartflip.Levpartflip.
FinancialParameters
¶ -
assign
() → None¶ Assign attributes from dictionary
FinancialParameters_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
analysis_period
¶ Analyis period [years]
Constraints: INTEGER,MIN=0,MAX=50
Required: If not provided, assumed to be 30
Type: float
-
cost_debt_closing
¶ Debt closing cost [$]
Constraints: MIN=0
Required: If not provided, assumed to be 250000
Type: float
-
cost_debt_fee
¶ Debt closing fee (% of total debt amount) [%]
Constraints: MIN=0
Required: If not provided, assumed to be 1.5
Type: float
-
cost_other_financing
¶ Other financing cost [$]
Constraints: MIN=0
Required: If not provided, assumed to be 150000
Type: float
-
debt_option
¶ Debt option [0/1]
Options: 0=debt percent,1=dscr
Constraints: INTEGER,MIN=0,MAX=1
Required: If not provided, assumed to be 1
Type: float
-
debt_percent
¶ Debt percent [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 50
Type: float
-
dscr
¶ Debt service coverage ratio
Constraints: MIN=0
Required: If not provided, assumed to be 1.5
Type: float
-
dscr_reserve_months
¶ Debt service reserve account [months P&I]
Constraints: MIN=0
Required: If not provided, assumed to be 6
Type: float
-
equip1_reserve_cost
¶ Major equipment reserve 1 cost [$/W]
Constraints: MIN=0
Required: If not provided, assumed to be 0.25
Type: float
-
equip1_reserve_freq
¶ Major equipment reserve 1 frequency [years]
Constraints: INTEGER,MIN=0
Required: If not provided, assumed to be 12
Type: float
-
equip2_reserve_cost
¶ Major equipment reserve 2 cost [$/W]
Constraints: MIN=0
Required: If not provided, assumed to be 0
Type: float
-
equip2_reserve_freq
¶ Major equipment reserve 2 frequency [years]
Constraints: INTEGER,MIN=0
Required: If not provided, assumed to be 15
Type: float
-
equip3_reserve_cost
¶ Major equipment reserve 3 cost [$/W]
Constraints: MIN=0
Required: If not provided, assumed to be 0
Type: float
-
equip3_reserve_freq
¶ Major equipment reserve 3 frequency [years]
Constraints: INTEGER,MIN=0
Required: If not provided, assumed to be 20
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: If not provided, assumed to be 0
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: If not provided, assumed to be 0
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: If not provided, assumed to be 0.0
Type: float
-
months_receivables_reserve
¶ Receivables reserve months of PPA revenue [months]
Constraints: MIN=0
Required: If not provided, assumed to be 0
Type: float
-
months_working_reserve
¶ Working capital reserve months of operating costs [months]
Constraints: MIN=0
Required: If not provided, assumed to be 6
Type: float
-
payment_option
¶ Debt repayment option [0/1]
Options: 0=Equal payments (standard amortization),1=Fixed principal declining interest
Constraints: INTEGER,MIN=0,MAX=1
Required: If not provided, assumed to be 0
Type: float
-
prop_tax_assessed_decline
¶ Assessed value annual decline [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 5
Type: float
-
prop_tax_cost_assessed_percent
¶ Percent of pre-financing costs assessed [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 95
Type: float
-
property_tax_rate
¶ Property tax rate [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 0.0
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: If not provided, assumed to be 1.75
Type: float
-
salvage_percentage
¶ Net pre-tax cash salvage value [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 10
Type: float
-
state_tax_rate
¶ State income tax rate [%]
Required: True
Type: sequence
-
system_capacity
¶ System nameplate capacity [kW]
Constraints: POSITIVE
Required: True
- Changes to this variable may require updating the values of the following:
- construction_financing_cost
- total_installed_cost
Type: float
-
system_heat_rate
¶ System heat rate [MMBTus/MWh]
Constraints: MIN=0
Required: If not provided, assumed to be 0.0
Type: float
-
term_int_rate
¶ Term financing interest rate [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 8.5
Type: float
-
term_tenor
¶ Term financing period [years]
Constraints: INTEGER,MIN=0
Required: If not provided, assumed to be 10
Type: float
-
SystemCosts Group¶
-
class
PySAM.Levpartflip.Levpartflip.
SystemCosts
¶ -
assign
() → None¶ Assign attributes from dictionary
SystemCosts_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
add_om_num_types
¶ Number of O and M types
Constraints: INTEGER,MIN=0,MAX=2
Required: If not provided, assumed to be 0
Type: float
-
annual_fuel_usage
¶ Fuel usage (yr 1) [kWht]
Constraints: MIN=0
Required: If not provided, assumed to be 0
Type: float
-
annual_fuel_usage_lifetime
¶ Fuel usage (lifetime) [kWht]
Type: sequence
-
om_capacity
¶ Capacity-based O&M amount [$/kWcap]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_capacity1
¶ Battery capacity-based System Costs amount [$/kWcap]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_capacity1_nameplate
¶ Battery capacity for System Costs values [kW]
Required: If not provided, assumed to be 0
Type: float
-
om_capacity2
¶ Fuel cell capacity-based System Costs amount [$/kWcap]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_capacity2_nameplate
¶ Fuel cell capacity for System Costs values [kW]
Required: If not provided, assumed to be 0
Type: float
-
om_capacity_escal
¶ Capacity-based O&M escalation [%/year]
Required: If not provided, assumed to be 0.0
Type: float
-
om_fixed
¶ Fixed O&M annual amount [$/year]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_fixed1
¶ Battery fixed System Costs annual amount [$/year]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_fixed2
¶ Fuel cell fixed System Costs annual amount [$/year]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_fixed_escal
¶ Fixed O&M escalation [%/year]
Required: If not provided, assumed to be 0.0
Type: float
-
om_fuel_cost
¶ Fuel cost [$/MMBtu]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_fuel_cost_escal
¶ Fuel cost escalation [%/year]
Required: If not provided, assumed to be 0.0
Type: float
-
om_opt_fuel_1_cost
¶ Biomass feedstock cost [$/unit]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_opt_fuel_1_cost_escal
¶ Biomass feedstock cost escalation [%/year]
Required: If not provided, assumed to be 0.0
Type: float
-
om_opt_fuel_1_usage
¶ Biomass feedstock usage [unit]
Required: If not provided, assumed to be 0.0
Type: float
-
om_opt_fuel_2_cost
¶ Coal feedstock cost [$/unit]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_opt_fuel_2_cost_escal
¶ Coal feedstock cost escalation [%/year]
Required: If not provided, assumed to be 0.0
Type: float
-
om_opt_fuel_2_usage
¶ Coal feedstock usage [unit]
Required: If not provided, assumed to be 0.0
Type: float
-
om_production
¶ Production-based O&M amount [$/MWh]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_production1
¶ Battery production-based System Costs amount [$/MWh]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_production1_values
¶ Battery production for System Costs values [kWh]
Required: If not provided, assumed to be 0
Type: sequence
-
om_production2
¶ Fuel cell production-based System Costs amount [$/MWh]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_production2_values
¶ Fuel cell production for System Costs values [kWh]
Required: If not provided, assumed to be 0
Type: sequence
-
om_production_escal
¶ Production-based O&M escalation [%/year]
Required: If not provided, assumed to be 0.0
Type: float
-
om_replacement_cost1
¶ Replacement cost 1 [$/kWh]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_replacement_cost2
¶ Replacement cost 2 [$/kW]
Required: If not provided, assumed to be 0.0
Type: sequence
-
om_replacement_cost_escal
¶ Replacement cost escalation [%/year]
Required: If not provided, assumed to be 0.0
Type: float
-
total_installed_cost
¶ Installed cost [$]
Required: True
- Changes to this variable may require updating the values of the following:
- construction_financing_cost
- This variable may need to be updated if the values of the following have changed:
- battery_per_kWh
Type: float
-
TaxCreditIncentives Group¶
-
class
PySAM.Levpartflip.Levpartflip.
TaxCreditIncentives
¶ -
assign
() → None¶ Assign attributes from dictionary
TaxCreditIncentives_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
itc_fed_amount
¶ Federal amount-based ITC amount [$]
Required: If not provided, assumed to be 0
Type: float
-
itc_fed_amount_deprbas_fed
¶ Federal amount-based ITC reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
itc_fed_amount_deprbas_sta
¶ Federal amount-based ITC reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
itc_fed_percent
¶ Federal percentage-based ITC percent [%]
Required: If not provided, assumed to be 0
Type: float
-
itc_fed_percent_deprbas_fed
¶ Federal percentage-based ITC reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
itc_fed_percent_deprbas_sta
¶ Federal percentage-based ITC reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
itc_fed_percent_maxvalue
¶ Federal percentage-based ITC maximum value [$]
Required: If not provided, assumed to be 1e99
Type: float
-
itc_sta_amount
¶ State amount-based ITC amount [$]
Required: If not provided, assumed to be 0
Type: float
-
itc_sta_amount_deprbas_fed
¶ State amount-based ITC reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
itc_sta_amount_deprbas_sta
¶ State amount-based ITC reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
itc_sta_percent
¶ State percentage-based ITC percent [%]
Required: If not provided, assumed to be 0
Type: float
-
itc_sta_percent_deprbas_fed
¶ State percentage-based ITC reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
itc_sta_percent_deprbas_sta
¶ State percentage-based ITC reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
itc_sta_percent_maxvalue
¶ State percentage-based ITC maximum Value [$]
Required: If not provided, assumed to be 1e99
Type: float
-
ptc_fed_amount
¶ Federal PTC amount [$/kWh]
Required: If not provided, assumed to be 0
Type: sequence
-
ptc_fed_escal
¶ Federal PTC escalation [%/year]
Required: If not provided, assumed to be 0
Type: float
-
ptc_fed_term
¶ Federal PTC term [years]
Required: If not provided, assumed to be 10
Type: float
-
ptc_sta_amount
¶ State PTC amount [$/kWh]
Required: If not provided, assumed to be 0
Type: sequence
-
ptc_sta_escal
¶ State PTC escalation [%/year]
Required: If not provided, assumed to be 0
Type: float
-
ptc_sta_term
¶ State PTC term [years]
Required: If not provided, assumed to be 10
Type: float
-
Depreciation Group¶
-
class
PySAM.Levpartflip.Levpartflip.
Depreciation
¶ -
assign
() → None¶ Assign attributes from dictionary
Depreciation_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
depr_alloc_custom_percent
¶ Custom depreciation federal and state allocation [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 0
Type: float
-
depr_alloc_macrs_15_percent
¶ 15-yr MACRS depreciation federal and state allocation [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 1.5
Type: float
-
depr_alloc_macrs_5_percent
¶ 5-yr MACRS depreciation federal and state allocation [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 89
Type: float
-
depr_alloc_sl_15_percent
¶ 15-yr straight line depreciation federal and state allocation [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 3
Type: float
-
depr_alloc_sl_20_percent
¶ 20-yr straight line depreciation federal and state allocation [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 3
Type: float
-
depr_alloc_sl_39_percent
¶ 39-yr straight line depreciation federal and state allocation [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 0.5
Type: float
-
depr_alloc_sl_5_percent
¶ 5-yr straight line depreciation federal and state allocation [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_fed
¶ Federal bonus depreciation [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_fed_custom
¶ Federal bonus depreciation custom [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_fed_macrs_15
¶ Federal bonus depreciation 15-yr MACRS [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_fed_macrs_5
¶ Federal bonus depreciation 5-yr MACRS [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
depr_bonus_fed_sl_15
¶ Federal bonus depreciation 15-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_fed_sl_20
¶ Federal bonus depreciation 20-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_fed_sl_39
¶ Federal bonus depreciation 39-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_fed_sl_5
¶ Federal bonus depreciation 5-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_sta
¶ State bonus depreciation [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_sta_custom
¶ State bonus depreciation custom [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_sta_macrs_15
¶ State bonus depreciation 15-yr MACRS [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_sta_macrs_5
¶ State bonus depreciation 5-yr MACRS [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
depr_bonus_sta_sl_15
¶ State bonus depreciation 15-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_sta_sl_20
¶ State bonus depreciation 20-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_sta_sl_39
¶ State bonus depreciation 39-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_bonus_sta_sl_5
¶ State bonus depreciation 5-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_custom_schedule
¶ Custom depreciation schedule [%]
Required: True
Type: sequence
-
depr_fedbas_method
¶ Method of federal depreciation reduction
Options: 0=5yr MACRS,1=Proportional
Constraints: INTEGER,MIN=0,MAX=1
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_fed_custom
¶ Federal ITC depreciation custom [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_fed_macrs_15
¶ Federal ITC depreciation 15-yr MACRS [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_fed_macrs_5
¶ Federal ITC depreciation 5-yr MACRS [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
depr_itc_fed_sl_15
¶ Federal ITC depreciation 15-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_fed_sl_20
¶ Federal ITC depreciation 20-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_fed_sl_39
¶ Federal ITC depreciation 39-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_fed_sl_5
¶ Federal ITC depreciation 5-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_sta_custom
¶ State ITC depreciation custom [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_sta_macrs_15
¶ State ITC depreciation 15-yr MACRS [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_sta_macrs_5
¶ State ITC depreciation 5-yr MACRS [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
depr_itc_sta_sl_15
¶ State ITC depreciation 15-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_sta_sl_20
¶ State ITC depreciation 20-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_sta_sl_39
¶ State ITC depreciation 39-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_itc_sta_sl_5
¶ State ITC depreciation 5-yr straight line [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
depr_stabas_method
¶ Method of state depreciation reduction
Options: 0=5yr MACRS,1=Proportional
Constraints: INTEGER,MIN=0,MAX=1
Required: If not provided, assumed to be 0
Type: float
-
PaymentIncentives Group¶
-
class
PySAM.Levpartflip.Levpartflip.
PaymentIncentives
¶ -
assign
() → None¶ Assign attributes from dictionary
PaymentIncentives_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
cbi_fed_amount
¶ Federal CBI amount [$/Watt]
Required: If not provided, assumed to be 0.0
Type: float
-
cbi_fed_deprbas_fed
¶ Federal CBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
cbi_fed_deprbas_sta
¶ Federal CBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
cbi_fed_maxvalue
¶ Federal CBI maximum [$]
Required: If not provided, assumed to be 1e99
Type: float
-
cbi_fed_tax_fed
¶ Federal CBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
cbi_fed_tax_sta
¶ Federal CBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
cbi_oth_amount
¶ Other CBI amount [$/Watt]
Required: If not provided, assumed to be 0.0
Type: float
-
cbi_oth_deprbas_fed
¶ Other CBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
cbi_oth_deprbas_sta
¶ Other CBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
cbi_oth_maxvalue
¶ Other CBI maximum [$]
Required: If not provided, assumed to be 1e99
Type: float
-
cbi_oth_tax_fed
¶ Other CBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
cbi_oth_tax_sta
¶ Other CBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
cbi_sta_amount
¶ State CBI amount [$/Watt]
Required: If not provided, assumed to be 0.0
Type: float
-
cbi_sta_deprbas_fed
¶ State CBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
cbi_sta_deprbas_sta
¶ State CBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
cbi_sta_maxvalue
¶ State CBI maximum [$]
Required: If not provided, assumed to be 1e99
Type: float
-
cbi_sta_tax_fed
¶ State CBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
cbi_sta_tax_sta
¶ State CBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
cbi_uti_amount
¶ Utility CBI amount [$/Watt]
Required: If not provided, assumed to be 0.0
Type: float
-
cbi_uti_deprbas_fed
¶ Utility CBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
cbi_uti_deprbas_sta
¶ Utility CBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
cbi_uti_maxvalue
¶ Utility CBI maximum [$]
Required: If not provided, assumed to be 1e99
Type: float
-
cbi_uti_tax_fed
¶ Utility CBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
cbi_uti_tax_sta
¶ Utility CBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_fed_amount
¶ Federal amount-based IBI amount [$]
Required: If not provided, assumed to be 0
Type: float
-
ibi_fed_amount_deprbas_fed
¶ Federal amount-based IBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_fed_amount_deprbas_sta
¶ Federal amount-based IBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_fed_amount_tax_fed
¶ Federal amount-based IBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_fed_amount_tax_sta
¶ Federal amount-based IBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_fed_percent
¶ Federal percentage-based IBI percent [%]
Required: If not provided, assumed to be 0.0
Type: float
-
ibi_fed_percent_deprbas_fed
¶ Federal percentage-based IBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_fed_percent_deprbas_sta
¶ Federal percentage-based IBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_fed_percent_maxvalue
¶ Federal percentage-based IBI maximum value [$]
Required: If not provided, assumed to be 1e99
Type: float
-
ibi_fed_percent_tax_fed
¶ Federal percentage-based IBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_fed_percent_tax_sta
¶ Federal percentage-based IBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_oth_amount
¶ Other amount-based IBI amount [$]
Required: If not provided, assumed to be 0
Type: float
-
ibi_oth_amount_deprbas_fed
¶ Other amount-based IBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_oth_amount_deprbas_sta
¶ Other amount-based IBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_oth_amount_tax_fed
¶ Other amount-based IBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_oth_amount_tax_sta
¶ Other amount-based IBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_oth_percent
¶ Other percentage-based IBI percent [%]
Required: If not provided, assumed to be 0.0
Type: float
-
ibi_oth_percent_deprbas_fed
¶ Other percentage-based IBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_oth_percent_deprbas_sta
¶ Other percentage-based IBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_oth_percent_maxvalue
¶ Other percentage-based IBI maximum value [$]
Required: If not provided, assumed to be 1e99
Type: float
-
ibi_oth_percent_tax_fed
¶ Other percentage-based IBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_oth_percent_tax_sta
¶ Other percentage-based IBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_sta_amount
¶ State amount-based IBI amount [$]
Required: If not provided, assumed to be 0
Type: float
-
ibi_sta_amount_deprbas_fed
¶ State amount-based IBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_sta_amount_deprbas_sta
¶ State amount-based IBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_sta_amount_tax_fed
¶ State amount-based IBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_sta_amount_tax_sta
¶ State amount-based IBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_sta_percent
¶ State percentage-based IBI percent [%]
Required: If not provided, assumed to be 0.0
Type: float
-
ibi_sta_percent_deprbas_fed
¶ State percentage-based IBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_sta_percent_deprbas_sta
¶ State percentage-based IBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_sta_percent_maxvalue
¶ State percentage-based IBI maximum value [$]
Required: If not provided, assumed to be 1e99
Type: float
-
ibi_sta_percent_tax_fed
¶ State percentage-based IBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_sta_percent_tax_sta
¶ State percentage-based IBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_uti_amount
¶ Utility amount-based IBI amount [$]
Required: If not provided, assumed to be 0
Type: float
-
ibi_uti_amount_deprbas_fed
¶ Utility amount-based IBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_uti_amount_deprbas_sta
¶ Utility amount-based IBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_uti_amount_tax_fed
¶ Utility amount-based IBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_uti_amount_tax_sta
¶ Utility amount-based IBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_uti_percent
¶ Utility percentage-based IBI percent [%]
Required: If not provided, assumed to be 0.0
Type: float
-
ibi_uti_percent_deprbas_fed
¶ Utility percentage-based IBI reduces federal depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_uti_percent_deprbas_sta
¶ Utility percentage-based IBI reduces state depreciation basis [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
ibi_uti_percent_maxvalue
¶ Utility percentage-based IBI maximum value [$]
Required: If not provided, assumed to be 1e99
Type: float
-
ibi_uti_percent_tax_fed
¶ Utility percentage-based IBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
ibi_uti_percent_tax_sta
¶ Utility percentage-based IBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
pbi_fed_amount
¶ Federal PBI amount [$/kWh]
Required: If not provided, assumed to be 0
Type: sequence
-
pbi_fed_escal
¶ Federal PBI escalation [%]
Required: If not provided, assumed to be 0
Type: float
-
pbi_fed_for_ds
¶ Federal PBI available for debt service [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
pbi_fed_tax_fed
¶ Federal PBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
pbi_fed_tax_sta
¶ Federal PBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
pbi_fed_term
¶ Federal PBI term [years]
Required: If not provided, assumed to be 0
Type: float
-
pbi_oth_amount
¶ Other PBI amount [$/kWh]
Required: If not provided, assumed to be 0
Type: sequence
-
pbi_oth_escal
¶ Other PBI escalation [%]
Required: If not provided, assumed to be 0
Type: float
-
pbi_oth_for_ds
¶ Other PBI available for debt service [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
pbi_oth_tax_fed
¶ Other PBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
pbi_oth_tax_sta
¶ Other PBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
pbi_oth_term
¶ Other PBI term [years]
Required: If not provided, assumed to be 0
Type: float
-
pbi_sta_amount
¶ State PBI amount [$/kWh]
Required: If not provided, assumed to be 0
Type: sequence
-
pbi_sta_escal
¶ State PBI escalation [%]
Required: If not provided, assumed to be 0
Type: float
-
pbi_sta_for_ds
¶ State PBI available for debt service [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
pbi_sta_tax_fed
¶ State PBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
pbi_sta_tax_sta
¶ State PBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
pbi_sta_term
¶ State PBI term [years]
Required: If not provided, assumed to be 0
Type: float
-
pbi_uti_amount
¶ Utility PBI amount [$/kWh]
Required: If not provided, assumed to be 0
Type: sequence
-
pbi_uti_escal
¶ Utility PBI escalation [%]
Required: If not provided, assumed to be 0
Type: float
-
pbi_uti_for_ds
¶ Utility PBI available for debt service [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 0
Type: float
-
pbi_uti_tax_fed
¶ Utility PBI federal taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
pbi_uti_tax_sta
¶ Utility PBI state taxable [0/1]
Constraints: BOOLEAN
Required: If not provided, assumed to be 1
Type: float
-
pbi_uti_term
¶ Utility PBI term [years]
Required: If not provided, assumed to be 0
Type: float
-
SystemOutput Group¶
-
class
PySAM.Levpartflip.Levpartflip.
SystemOutput
¶ -
assign
() → None¶ Assign attributes from dictionary
SystemOutput_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
degradation
¶ Annual energy degradation
Required: True
Type: sequence
-
gen
¶ Power generated by renewable resource [kW]
Required: True
Type: sequence
-
system_capacity
¶ System nameplate capacity [kW]
Constraints: MIN=1e-3
Required: True
- Changes to this variable may require updating the values of the following:
- construction_financing_cost
- total_installed_cost
Type: float
-
Moratorium Group¶
-
class
PySAM.Levpartflip.Levpartflip.
Moratorium
¶ -
assign
() → None¶ Assign attributes from dictionary
Moratorium_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
loan_moratorium
¶ Loan moratorium period [years]
Constraints: INTEGER,MIN=0
Required: If not provided, assumed to be 0
Type: float
-
Recapitalization Group¶
-
class
PySAM.Levpartflip.Levpartflip.
Recapitalization
¶ -
assign
() → None¶ Assign attributes from dictionary
Recapitalization_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
system_lifetime_recapitalize
¶ Recapitalization boolean
Required: If not provided, assumed to be 0
Type: sequence
-
system_recapitalization_cost
¶ Recapitalization cost [$]
Required: If not provided, assumed to be 0
Type: float
-
system_recapitalization_escalation
¶ Recapitalization escalation (above inflation) [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 0
Type: float
-
system_use_recapitalization
¶ Recapitalization expenses [0/1]
Options: 0=None,1=Recapitalize
Constraints: INTEGER,MIN=0
Required: If not provided, assumed to be 0
Type: float
-
TimeOfDelivery Group¶
-
class
PySAM.Levpartflip.Levpartflip.
TimeOfDelivery
¶ -
assign
() → None¶ Assign attributes from dictionary
TimeOfDelivery_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
dispatch_factor1
¶ TOD factor for period 1
Required: True if ppa_multiplier_model=0
Type: float
-
dispatch_factor2
¶ TOD factor for period 2
Required: True if ppa_multiplier_model=0
Type: float
-
dispatch_factor3
¶ TOD factor for period 3
Required: True if ppa_multiplier_model=0
Type: float
-
dispatch_factor4
¶ TOD factor for period 4
Required: True if ppa_multiplier_model=0
Type: float
-
dispatch_factor5
¶ TOD factor for period 5
Required: True if ppa_multiplier_model=0
Type: float
-
dispatch_factor6
¶ TOD factor for period 6
Required: True if ppa_multiplier_model=0
Type: float
-
dispatch_factor7
¶ TOD factor for period 7
Required: True if ppa_multiplier_model=0
Type: float
-
dispatch_factor8
¶ TOD factor for period 8
Required: True if ppa_multiplier_model=0
Type: float
-
dispatch_factor9
¶ TOD factor for period 9
Required: True if ppa_multiplier_model=0
Type: float
-
dispatch_factors_ts
¶ Dispatch payment factor array
Required: True if ppa_multiplier_model=1
Type: sequence
-
dispatch_sched_weekday
¶ Diurnal weekday TOD periods [1..9]
Info: 12 x 24 matrix
Required: True if ppa_multiplier_model=0
Type: sequence[sequence]
-
dispatch_sched_weekend
¶ Diurnal weekend TOD periods [1..9]
Info: 12 x 24 matrix
Required: True if ppa_multiplier_model=0
Type: sequence[sequence]
-
ppa_multiplier_model
¶ PPA multiplier model [0/1]
Options: 0=diurnal,1=timestep
Constraints: INTEGER,MIN=0
Required: If not provided, assumed to be 0
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
-
ConstructionFinancing Group¶
-
class
PySAM.Levpartflip.Levpartflip.
ConstructionFinancing
¶ -
assign
() → None¶ Assign attributes from dictionary
ConstructionFinancing_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
construction_financing_cost
¶ Construction financing total [$]
Required: True
- This variable may need to be updated if the values of the following have changed:
- battery_per_kWh
- total_installed_cost
Type: float
-
OtherCapitalCosts Group¶
-
class
PySAM.Levpartflip.Levpartflip.
OtherCapitalCosts
¶ -
assign
() → None¶ Assign attributes from dictionary
OtherCapitalCosts_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
cost_dev_fee_percent
¶ Development fee (% pre-financing cost) [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 3
Type: float
-
cost_equity_closing
¶ Equity closing cost [$]
Constraints: MIN=0
Required: If not provided, assumed to be 100000
Type: float
-
IRRTargets Group¶
-
class
PySAM.Levpartflip.Levpartflip.
IRRTargets
¶ -
assign
() → None¶ Assign attributes from dictionary
IRRTargets_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
tax_investor_equity_percent
¶ Investor equity [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 98
Type: float
-
tax_investor_postflip_cash_percent
¶ Investor post-flip cash [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 15
Type: float
-
tax_investor_postflip_tax_percent
¶ Investor post-flip tax benefit [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 15
Type: float
-
tax_investor_preflip_cash_percent
¶ Investor pre-flip cash [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 98
Type: float
-
tax_investor_preflip_tax_percent
¶ Investor pre-flip tax benefit [%]
Constraints: MIN=0,MAX=100
Required: If not provided, assumed to be 98
Type: float
-
BatterySystem Group¶
-
class
PySAM.Levpartflip.Levpartflip.
BatterySystem
¶ -
assign
() → None¶ Assign attributes from dictionary
BatterySystem_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
batt_bank_replacement
¶ Battery bank replacements per year [number/year]
Type: sequence
-
batt_computed_bank_capacity
¶ Battery bank capacity [kWh]
Required: If not provided, assumed to be 0.0
- Changes to this variable may require updating the values of the following:
- construction_financing_cost
- total_installed_cost
Type: float
-
batt_replacement_option
¶ Enable battery replacement? [0=none,1=capacity based,2=user schedule]
Constraints: INTEGER,MIN=0,MAX=2
Required: If not provided, assumed to be 0
Type: float
-
batt_replacement_schedule
¶ Battery bank replacements per year (user specified) [number/year]
Type: sequence
-
battery_per_kWh
¶ Battery cost [$/kWh]
Required: If not provided, assumed to be 0.0
- Changes to this variable may require updating the values of the following:
- construction_financing_cost
- total_installed_cost
Type: float
-
en_batt
¶ Enable battery storage model [0/1]
Required: If not provided, assumed to be 0
- Changes to this variable may require updating the values of the following:
- construction_financing_cost
- total_installed_cost
Type: float
-
Outputs Group¶
-
class
PySAM.Levpartflip.Levpartflip.
Outputs
¶ -
assign
() → None¶ Assign attributes from dictionary
Outputs_vals = { var: val, ...}
-
export
() → dict¶ Export attributes into dictionary
-
adjusted_installed_cost
¶ Initial cost less cash incentives [$]
Type: float
-
analysis_period_irr
¶ IRR at end of analysis period [%]
Type: float
-
cash_for_debt_service
¶ Cash available for debt service [$]
Type: float
-
cbi_fedtax_total
¶ Federal taxable CBI income [$]
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_costs
¶ Annual costs [$]
Type: sequence
-
cf_battery_replacement_cost
¶ Battery replacement cost [$]
Type: sequence
-
cf_battery_replacement_cost_schedule
¶ Battery replacement cost schedule [$/kWh]
Type: sequence
-
cf_cash_for_ds
¶ Cash available for debt service (CAFDS) [$]
Type: sequence
-
cf_debt_balance
¶ Debt balance [$]
Type: sequence
-
cf_debt_payment_interest
¶ Debt interest payment [$]
Type: sequence
-
cf_debt_payment_principal
¶ Debt principal payment [$]
Type: sequence
-
cf_debt_payment_total
¶ Debt total payment [$]
Type: sequence
-
cf_debt_size
¶ Size of debt [$]
Type: sequence
-
cf_disbursement_debtservice
¶ Reserve disbursement debt service [$]
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 [$]
Type: sequence
-
cf_disbursement_om
¶ Reserve disbursement working capital [$]
Type: sequence
-
cf_disbursement_receivables
¶ Reserve disbursement receivables [$]
Type: sequence
-
cf_ebitda
¶ EBITDA [$]
Type: sequence
-
cf_effective_tax_frac
¶ Effective income tax rate [frac]
Type: sequence
-
cf_energy_net
¶ Energy produced [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_value
¶ PPA revenue to project [$]
Type: sequence
-
cf_feddepr_custom
¶ Federal depreciation from custom [$]
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_fedtax
¶ Federal tax benefit (liability) [$]
Type: sequence
-
cf_fedtax_income_prior_incentives
¶ Federal taxable income without incentives [$]
Type: sequence
-
cf_fedtax_income_with_incentives
¶ Federal taxable income [$]
Type: sequence
-
cf_fedtax_taxable_incentives
¶ Federal taxable incentives [$]
Type: sequence
-
cf_funding_debtservice
¶ Reserve funding debt service [$]
Type: sequence
-
cf_funding_equip1
¶ Reserve funding major equipment 1 [$]
Type: sequence
-
cf_funding_equip2
¶ Reserve funding major equipment 2 [$]
Type: sequence
-
cf_funding_equip3
¶ Reserve funding major equipment 3 [$]
Type: sequence
-
cf_funding_om
¶ Reserve funding working capital [$]
Type: sequence
-
cf_funding_receivables
¶ Reserve funding receivables [$]
Type: sequence
-
cf_insurance_expense
¶ Insurance expense [$]
Type: sequence
-
cf_length
¶ Number of periods in cashflow
Type: float
-
cf_net_salvage_value
¶ Salvage value [$]
Type: sequence
-
cf_om_capacity_expense
¶ O&M capacity-based expense [$]
Type: sequence
-
cf_om_fixed_expense
¶ O&M fixed expense [$]
Type: sequence
-
cf_om_fuel_expense
¶ O&M fuel expense [$]
Type: sequence
-
cf_om_opt_fuel_1_expense
¶ O&M biomass feedstock expense [$]
Type: sequence
-
cf_om_opt_fuel_2_expense
¶ O&M coal feedstock expense [$]
Type: sequence
-
cf_om_production_expense
¶ O&M production-based expense [$]
Type: sequence
-
cf_operating_expenses
¶ Total operating expenses [$]
Type: sequence
-
cf_pbi_fedtax_total
¶ Federal taxable PBI income [$]
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
¶ Total project pre-tax cash flow [$]
Type: sequence
-
cf_pretax_dscr
¶ Pre-tax DSCR
Type: sequence
-
cf_project_dsra
¶ Reserve (increase)/decrease debt service [$]
Type: sequence
-
cf_project_financing_activities
¶ Project cash flow from financing activities [$]
Type: sequence
-
cf_project_investing_activities
¶ Project cash flow from investing activities [$]
Type: sequence
-
cf_project_me1cs
¶ Reserve capital spending major equipment 1 [$]
Type: sequence
-
cf_project_me1ra
¶ Reserve (increase)/decrease major equipment 1 [$]
Type: sequence
-
cf_project_me2cs
¶ Reserve capital spending major equipment 2 [$]
Type: sequence
-
cf_project_me2ra
¶ Reserve (increase)/decrease major equipment 2 [$]
Type: sequence
-
cf_project_me3cs
¶ Reserve capital spending major equipment 3 [$]
Type: sequence
-
cf_project_me3ra
¶ Reserve (increase)/decrease major equipment 3 [$]
Type: sequence
-
cf_project_mecs
¶ Reserve capital spending major equipment total [$]
Type: sequence
-
cf_project_operating_activities
¶ Project cash flow from operating activities [$]
Type: sequence
-
cf_project_ra
¶ Reserve (increase)/decrease total reserve account [$]
Type: sequence
-
cf_project_receivablesra
¶ Reserve (increase)/decrease receivables [$]
Type: sequence
-
cf_project_return_aftertax
¶ Total project after-tax returns [$]
Type: sequence
-
cf_project_return_aftertax_cash
¶ Total project operating cash [$]
Type: sequence
-
cf_project_return_aftertax_irr
¶ Project after-tax cumulative IRR [%]
Type: sequence
-
cf_project_return_aftertax_npv
¶ Project after-tax cumulative NPV [$]
Type: sequence
-
cf_project_return_pretax
¶ Total project pre-tax returns [$]
Type: sequence
-
cf_project_return_pretax_irr
¶ Project pre-tax cumulative IRR [%]
Type: sequence
-
cf_project_return_pretax_npv
¶ Project pre-tax cumulative NPV [$]
Type: sequence
-
cf_project_wcra
¶ Reserve (increase)/decrease working capital [$]
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 [$]
Type: sequence
-
cf_pv_cash_for_ds
¶ Present value of CAFDS [$]
Type: sequence
-
cf_pv_interest_factor
¶ Present value interest factor for CAFDS
Type: sequence
-
cf_recapitalization
¶ Recapitalization operating expense [$]
Type: sequence
-
cf_reserve_debtservice
¶ Reserve account debt service [$]
Type: sequence
-
cf_reserve_equip1
¶ Reserve account major equipment 1 [$]
Type: sequence
-
cf_reserve_equip2
¶ Reserve account major equipment 2 [$]
Type: sequence
-
cf_reserve_equip3
¶ Reserve account major equipment 3 [$]
Type: sequence
-
cf_reserve_interest
¶ Interest earned on reserve accounts [$]
Type: sequence
-
cf_reserve_om
¶ Reserve account working capital [$]
Type: sequence
-
cf_reserve_receivables
¶ Reserve account receivables [$]
Type: sequence
-
cf_reserve_total
¶ Reserve account total reserves [$]
Type: sequence
-
cf_revenue_apr
¶ PPA revenue by year for April [$]
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 [$]
Type: sequence
-
cf_revenue_feb
¶ PPA revenue by year for ebruary [$]
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 [$]
Type: sequence
-
cf_sponsor_aftertax
¶ Developer after-tax returns [$]
Type: sequence
-
cf_sponsor_aftertax_cash
¶ Developer operating cash [$]
Type: sequence
-
cf_sponsor_aftertax_irr
¶ Developer after-tax cumulative IRR [%]
Type: sequence
-
cf_sponsor_aftertax_itc
¶ Developer share of ITC [$]
Type: sequence
-
cf_sponsor_aftertax_npv
¶ Developer after-tax cumulative NPV [$]
Type: sequence
-
cf_sponsor_aftertax_ptc
¶ Developer share of PTC [$]
Type: sequence
-
cf_sponsor_aftertax_tax
¶ Developer share of tax benefit/(liability) [$]
Type: sequence
-
cf_sponsor_pretax
¶ Developer pre-tax returns [$]
Type: sequence
-
cf_sponsor_pretax_cash
¶ Developer operating cash [$]
Type: sequence
-
cf_sponsor_pretax_irr
¶ Developer pre-tax cumulative IRR [%]
Type: sequence
-
cf_sponsor_pretax_npv
¶ Developer pre-tax cumulative NPV [$]
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 [$]
Type: sequence
-
cf_statax
¶ State tax benefit (liability) [$]
Type: sequence
-
cf_statax_income_prior_incentives
¶ State taxable income without incentives [$]
Type: sequence
-
cf_statax_income_with_incentives
¶ State taxable income [$]
Type: sequence
-
cf_statax_taxable_incentives
¶ State taxable incentives [$]
Type: sequence
-
cf_state_tax_frac
¶ State income tax rate [frac]
Type: sequence
-
cf_tax_investor_aftertax
¶ Investor after-tax returns [$]
Type: sequence
-
cf_tax_investor_aftertax_cash
¶ Investor operating cash [$]
Type: sequence
-
cf_tax_investor_aftertax_irr
¶ Investor after-tax cumulative IRR [%]
Type: sequence
-
cf_tax_investor_aftertax_itc
¶ Investor share of ITC [$]
Type: sequence
-
cf_tax_investor_aftertax_max_irr
¶ Investor after-tax maximum IRR [%]
Type: sequence
-
cf_tax_investor_aftertax_npv
¶ Investor after-tax cumulative NPV [$]
Type: sequence
-
cf_tax_investor_aftertax_ptc
¶ Investor share of PTC [$]
Type: sequence
-
cf_tax_investor_aftertax_tax
¶ Investor share of tax benefit (liability) [$]
Type: sequence
-
cf_tax_investor_pretax
¶ Investor pre-tax returns [$]
Type: sequence
-
cf_tax_investor_pretax_irr
¶ Investor pre-tax cumulative IRR [%]
Type: sequence
-
cf_tax_investor_pretax_npv
¶ Investor pre-tax cumulative NPV [$]
Type: sequence
-
cf_total_revenue
¶ Total revenue to project [$]
Type: sequence
-
cost_debt_upfront
¶ Debt up-front fee [$]
Type: float
-
cost_financing
¶ Financing Cost [$]
Type: float
-
cost_installed
¶ Net capital cost
Type: float
-
cost_installedperwatt
¶ Net capital 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 reduciton [$]
Type: float
-
depr_fedbas_itc_fed_reduction_macrs_15
¶ 15-yr MACRS federal basis federal ITC reduciton [$]
Type: float
-
depr_fedbas_itc_fed_reduction_macrs_5
¶ 5-yr MACRS federal basis federal ITC reduciton [$]
Type: float
-
depr_fedbas_itc_fed_reduction_sl_15
¶ 15-yr straight line federal basis federal ITC reduciton [$]
Type: float
-
depr_fedbas_itc_fed_reduction_sl_20
¶ 20-yr straight line federal basis federal ITC reduciton [$]
Type: float
-
depr_fedbas_itc_fed_reduction_sl_39
¶ 39-yr straight line federal basis federal ITC reduciton [$]
Type: float
-
depr_fedbas_itc_fed_reduction_sl_5
¶ 5-yr straight line federal basis federal ITC reduciton [$]
Type: float
-
depr_fedbas_itc_fed_reduction_total
¶ Total federal basis federal ITC reduciton [$]
Type: float
-
depr_fedbas_itc_sta_reduction_custom
¶ Custom straight line federal basis state ITC reduciton [$]
Type: float
-
depr_fedbas_itc_sta_reduction_macrs_15
¶ 15-yr MACRS federal basis state ITC reduciton [$]
Type: float
-
depr_fedbas_itc_sta_reduction_macrs_5
¶ 5-yr MACRS federal basis state ITC reduciton [$]
Type: float
-
depr_fedbas_itc_sta_reduction_sl_15
¶ 15-yr straight line federal basis state ITC reduciton [$]
Type: float
-
depr_fedbas_itc_sta_reduction_sl_20
¶ 20-yr straight line federal basis state ITC reduciton [$]
Type: float
-
depr_fedbas_itc_sta_reduction_sl_39
¶ 39-yr straight line federal basis state ITC reduciton [$]
Type: float
-
depr_fedbas_itc_sta_reduction_sl_5
¶ 5-yr straight line federal basis state ITC reduciton [$]
Type: float
-
depr_fedbas_itc_sta_reduction_total
¶ Total federal basis state ITC reduciton [$]
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 reduciton [$]
Type: float
-
depr_stabas_itc_fed_reduction_macrs_15
¶ 15-yr MACRS state basis federal ITC reduciton [$]
Type: float
-
depr_stabas_itc_fed_reduction_macrs_5
¶ 5-yr MACRS state basis federal ITC reduciton [$]
Type: float
-
depr_stabas_itc_fed_reduction_sl_15
¶ 15-yr straight line state basis federal ITC reduciton [$]
Type: float
-
depr_stabas_itc_fed_reduction_sl_20
¶ 20-yr straight line state basis federal ITC reduciton [$]
Type: float
-
depr_stabas_itc_fed_reduction_sl_39
¶ 39-yr straight line state basis federal ITC reduciton [$]
Type: float
-
depr_stabas_itc_fed_reduction_sl_5
¶ 5-yr straight line state basis federal ITC reduciton [$]
Type: float
-
depr_stabas_itc_fed_reduction_total
¶ Total state basis federal ITC reduciton [$]
Type: float
-
depr_stabas_itc_sta_reduction_custom
¶ Custom straight line state basis state ITC reduciton [$]
Type: float
-
depr_stabas_itc_sta_reduction_macrs_15
¶ 15-yr MACRS state basis state ITC reduciton [$]
Type: float
-
depr_stabas_itc_sta_reduction_macrs_5
¶ 5-yr MACRS state basis state ITC reduciton [$]
Type: float
-
depr_stabas_itc_sta_reduction_sl_15
¶ 15-yr straight line state basis state ITC reduciton [$]
Type: float
-
depr_stabas_itc_sta_reduction_sl_20
¶ 20-yr straight line state basis state ITC reduciton [$]
Type: float
-
depr_stabas_itc_sta_reduction_sl_39
¶ 39-yr straight line state basis state ITC reduciton [$]
Type: float
-
depr_stabas_itc_sta_reduction_sl_5
¶ 5-yr straight line state basis state ITC reduciton [$]
Type: float
-
depr_stabas_itc_sta_reduction_total
¶ Total state basis state ITC reduciton [$]
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 [$]
Type: float
-
effective_tax_rate
¶ Effective tax rate [%]
Type: float
-
firstyear_energy_dispatch1
¶ Energy produced in Year 1 TOD period 1 [kWh]
Type: float
-
firstyear_energy_dispatch2
¶ Energy produced in Year 1 TOD period 2 [kWh]
Type: float
-
firstyear_energy_dispatch3
¶ Energy produced in Year 1 TOD period 3 [kWh]
Type: float
-
firstyear_energy_dispatch4
¶ Energy produced in Year 1 TOD period 4 [kWh]
Type: float
-
firstyear_energy_dispatch5
¶ Energy produced in Year 1 TOD period 5 [kWh]
Type: float
-
firstyear_energy_dispatch6
¶ Energy produced in Year 1 TOD period 6 [kWh]
Type: float
-
firstyear_energy_dispatch7
¶ Energy produced in Year 1 TOD period 7 [kWh]
Type: float
-
firstyear_energy_dispatch8
¶ Energy produced in Year 1 TOD period 8 [kWh]
Type: float
-
firstyear_energy_dispatch9
¶ Energy produced in Year 1 TOD period 9 [kWh]
Type: float
-
firstyear_energy_price1
¶ Power price in Year 1 TOD period 1 [cents/kWh]
Type: float
-
firstyear_energy_price2
¶ Power price in Year 1 TOD period 2 [cents/kWh]
Type: float
-
firstyear_energy_price3
¶ Power price in Year 1 TOD period 3 [cents/kWh]
Type: float
-
firstyear_energy_price4
¶ Power price in Year 1 TOD period 4 [cents/kWh]
Type: float
-
firstyear_energy_price5
¶ Power price in Year 1 TOD period 5 [cents/kWh]
Type: float
-
firstyear_energy_price6
¶ Power price in Year 1 TOD period 6 [cents/kWh]
Type: float
-
firstyear_energy_price7
¶ Power price in Year 1 TOD period 7 [cents/kWh]
Type: float
-
firstyear_energy_price8
¶ Power price in Year 1 TOD period 8 [cents/kWh]
Type: float
-
firstyear_energy_price9
¶ Power price in Year 1 TOD period 9 [cents/kWh]
Type: float
-
firstyear_revenue_dispatch1
¶ PPA Revenue in Year 1 TOD period 1 [$]
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 [$]
Type: float
-
lcoe_nom
¶ Levelized cost (nominal) [cents/kWh]
Type: float
-
lcoe_real
¶ Levelized cost (real) [cents/kWh]
Type: float
-
lcoptc_fed_nom
¶ Levelized federal PTC (nominal) [cents/kWh]
Type: float
-
lcoptc_fed_real
¶ Levelized federal PTC (real) [cents/kWh]
Type: float
-
lcoptc_sta_nom
¶ Levelized state PTC (nominal) [cents/kWh]
Type: float
-
lcoptc_sta_real
¶ Levelized state PTC (real) [cents/kWh]
Type: float
-
lppa_nom
¶ Levelized PPA price (nominal) [cents/kWh]
Type: float
-
lppa_real
¶ Levelized PPA price (real) [cents/kWh]
Type: float
-
min_dscr
¶ Minimum DSCR
Type: float
-
nominal_discount_rate
¶ Nominal discount rate [%]
Type: float
-
npv_annual_costs
¶ Present value of annual costs [$]
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 [$]
Type: float
-
ppa
¶ PPA price (Year 1) [cents/kWh]
Type: float
-
ppa_escalation
¶ PPA price escalation [%/year]
Type: float
-
ppa_multipliers
¶ TOD factors
Type: sequence
-
ppa_price
¶ Initial year PPA price [cents/kWh]
Type: float
-
present_value_fuel
¶ Present value of fuel O&M [$]
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_property
¶ Purchase of property [$]
Type: float
-
pv_cafds
¶ Present value of cash available for debt service [$]
Type: float
-
salvage_value
¶ Net pre-tax cash salvage value [$]
Type: float
-
size_of_debt
¶ Total debt
Type: float
-
size_of_equity
¶ Total equity
Type: float
-
sponsor_aftertax_development
¶ Developer after-tax development fee [$]
Type: float
-
sponsor_aftertax_equity
¶ Developer equity investment [$]
Type: float
-
sponsor_aftertax_irr
¶ Developer after-tax IRR at end of project [%]
Type: float
-
sponsor_aftertax_npv
¶ Developer after-tax NPV [$]
Type: float
-
sponsor_pretax_development
¶ Development fee [$]
Type: float
-
sponsor_pretax_equity
¶ Developer equity investment [$]
Type: float
-
sponsor_pretax_irr
¶ Developer pre-tax IRR at end of project [%]
Type: float
-
sponsor_pretax_npv
¶ Developer pre-tax NPV [$]
Type: float
-
tax_investor_aftertax_irr
¶ Investor after-tax IRR at end of project [%]
Type: float
-
tax_investor_aftertax_npv
¶ Investor after-tax NPV [$]
Type: float
-
tax_investor_pretax_irr
¶ Investor pre-tax IRR at end of project [%]
Type: float
-
tax_investor_pretax_npv
¶ Iinvestor pre-tax NPV [$]
Type: float
-
wacc
¶ Weighted average cost of capital (WACC) [$]
Type: float
-