You signed in with another tab or window. Reload to refresh your session.You signed out in another tab or window. Reload to refresh your session.You switched accounts on another tab or window. Reload to refresh your session.Dismiss alert
Copy file name to clipboardExpand all lines: docs/SAM-Economic-Models.md
+22-1Lines changed: 22 additions & 1 deletion
Display the source diff
Display the rich diff
Original file line number
Diff line number
Diff line change
@@ -22,7 +22,7 @@ The following table describes how GEOPHIRES parameters are transformed into SAM
22
22
|`Net Electricity Generation`| AC Degradation |`Annual AC degradation rate` schedule |`Utilityrate5`|`degradation`| Percentage difference of each year's `Net Electricity Generation` from `Maximum Total Electricity Generation` is input as SAM as the degradation rate schedule in order to match SAM's generation profile to GEOPHIRES |
23
23
| {`Total CAPEX` before inflation} × (1 + `Accrued financing during construction (%)`/100); | Installation Costs |`Total Installed Cost`|`Singleowner`|`total_installed_cost`|`Accrued financing during construction (%)` = (1+`Inflation Rate During Construction`) × 100 if `Inflation Rate During Construction` is provided or ((1+`Inflation Rate`) ^ `Construction Years`) × 100 if not. |
|`Royalty Rate`| Operating Costs |`Variable operating cost`|`Singleowner`|`om_production`|Royalties are treated as a variable operating cost to the owner |
25
+
|`Royalty Rate`| Operating Costs |`Variable operating cost`|`Singleowner`|`om_production`|The royalty is modeled as a tax-deductible variable operating expense. GEOPHIRES calculates a schedule of $/MWh values based on the PPA price and Royalty Rate for each year. This ensures the total annual expense in SAM accurately matches the royalty payment due on gross revenue.|
@@ -150,6 +150,27 @@ Total AddOn Profit Gained per year is treated as fixed amount Capacity payment r
150
150
Add-ons CAPEX, OPEX, and profit are supported.
151
151
Add-ons with electricity and heat are not currently supported, but may be supported in the future.
152
152
153
+
## Royalties
154
+
155
+
SAM Economic Models can model a royalty agreement where a percentage of the project's gross revenue is paid to a third party (the "royalty holder"). This feature is enabled by providing the `Royalty Rate` parameter.
156
+
157
+
The royalty payment is modeled as a tax-deductible variable operating expense from the perspective of the project developer (Single Owner).
158
+
This reduces the developer's taxable income and ensures their final after-tax metrics (NPV, IRR, etc.) are calculated accurately.
159
+
160
+
This is implemented by having GEOPHIRES create a year-by-year schedule for SAM's Variable operating cost (`om_production`) input.
161
+
The value for each year is calculated based on that year's PPA price and the user-provided `Royalty Rate`, ensuring the expense in SAM matches the royalty due on gross revenue.
162
+
163
+
Input Parameters:
164
+
165
+
1.`Royalty Rate`: The percentage of the project's gross annual revenue paid to the royalty holder.
166
+
1.`Royalty Holder Discount Rate` (optional): The discount rate used to calculate the Net Present Value (NPV) of the royalty holder's income stream. This is separate from the project's main discount rate to reflect the different risk profiles of the two parties.
167
+
168
+
Output Parameters:
169
+
170
+
1.`Average Annual Royalty Cost`: The developer's average annual royalty expense over the project's lifetime after construction is complete (Year 1). The same value is also output as `Royalty Holder Average Annual Revenue`. The individual royalties for each year are included in the cash flow line item `O&M production-based expense ($)`.
171
+
1.`Royalty Holder Total Revenue`: The total undiscounted royalty income over the project's lifetime.
172
+
1.`Royalty Holder NPV`: The Net Present Value of the royalty holder's income stream, calculated using the `Royalty Holder Discount Rate`.
0 commit comments