Saleleaseback¶

Wrapper for SAM Simulation Core model: cmod_saleleaseback.cpp

Input Consistency Warning¶

As described in Possible Problems, some input parameters are interdependent but the equations that enforce consistency are not available in this PySAM module. Therefore, the onus is on the PySAM user to check that interdependencies are correctly handled. The variables which may require additional logic include:

construction_financing_cost

total_installed_cost

Provided for each of these inputs is a list of other inputs that are potentially interdependent.

Creating an Instance¶

Refer to the Initializing a Model page for details on the different ways to create an instance of a PySAM class.

Saleleaseback model description

PPA sale leaseback partnership financial model

PySAM.Saleleaseback.default(config) → Saleleaseback¶

Use default attributes config options:

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

PySAM.Saleleaseback.from_existing(data, optional config) → Saleleaseback¶: Share underlying data with an existing PySAM class. If config provided, default attributes are loaded otherwise.

PySAM.Saleleaseback.new() → Saleleaseback¶

PySAM.Saleleaseback.wrap(ssc_data_t) → Saleleaseback¶: Use existing PySSC data

Warning

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

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

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() → None¶

Assign attributes from dictionary

Revenue_vals = { var: val, ...}

export() → dict¶: Export attributes into dictionary

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.Saleleaseback.Saleleaseback.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

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

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

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: If not provided, assumed to be 0.0

Type:	float

SystemCosts Group¶

class PySAM.Saleleaseback.Saleleaseback.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

TaxCreditIncentives Group¶

class PySAM.Saleleaseback.Saleleaseback.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.Saleleaseback.Saleleaseback.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_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

PaymentIncentives Group¶

class PySAM.Saleleaseback.Saleleaseback.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_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_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_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_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.Saleleaseback.Saleleaseback.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

Type:	float

SaleLeaseback Group¶

class PySAM.Saleleaseback.Saleleaseback.SaleLeaseback¶

assign() → None¶

Assign attributes from dictionary

SaleLeaseback_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:

total_installed_cost

Type:	float

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

cost_other_financing¶

[$]

Info: Other Financing Cost

Constraints: MIN=0

Required: If not provided, assumed to be 150000

Type:	float

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_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

flip_target_percent¶

After-tax flip/return target [%]

Constraints: MIN=0,MAX=100

Required: If not provided, assumed to be 11

Type:	float

flip_target_year¶

Return target year

Constraints: MIN=1

Required: If not provided, assumed to be 11

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

sponsor_operating_margin¶

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

Required: If not provided, assumed to be 40

Type:	float

sponsor_operating_margin_escalation¶

Annual Developer (Lessee) Operating Margin Escalation [%]

Constraints: MIN=0,MAX=100

Required: If not provided, assumed to be 2

Type:	float

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_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

Constraints: INTEGER,MIN=0

Required: If not provided, assumed to be 0

Type:	float

tax_investor_required_lease_reserve¶

Lessor Required Lease Payment Reserve [months]

Constraints: INTEGER

Required: If not provided, assumed to be 6

Type:	float

total_installed_cost¶

Installed cost [$]

Required: True

Changes to this variable may require updating the values of the following:

construction_financing_cost

Type:	float

TimeOfDelivery Group¶

class PySAM.Saleleaseback.Saleleaseback.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

OtherCapitalCosts Group¶

class PySAM.Saleleaseback.Saleleaseback.OtherCapitalCosts¶

assign() → None¶

Assign attributes from dictionary

OtherCapitalCosts_vals = { var: val, ...}

export() → dict¶: Export attributes into dictionary

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

BatterySystem Group¶

class PySAM.Saleleaseback.Saleleaseback.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

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_percent¶

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

Options: length <= analysis_period

Type:	sequence

battery_per_kWh¶

Battery cost [$/kWh]

Required: If not provided, assumed to be 0.0

Type:	float

en_batt¶

Enable battery storage model [0/1]

Required: If not provided, assumed to be 0

Type:	float

Outputs Group¶

class PySAM.Saleleaseback.Saleleaseback.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

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 [$]

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¶

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 [$]

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_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 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 [$]

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_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

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¶

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

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_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¶

Weighted average cost of capital (WACC) [$]

Type:	float

Table of Contents

Previous topic

Next topic

This Page

Saleleaseback¶

Input Consistency Warning¶

Creating an Instance¶

Functions¶

Revenue Group¶

FinancialParameters Group¶

SystemCosts Group¶

TaxCreditIncentives Group¶

Depreciation Group¶

PaymentIncentives Group¶

SystemOutput Group¶

SaleLeaseback Group¶

TimeOfDelivery Group¶

OtherCapitalCosts Group¶

BatterySystem Group¶

Outputs Group¶