Add non-discounted initial capital costs

src/results/proforma.jl

@@ -34,6 +34,7 @@ return Dict(
     "offtaker_discounted_annual_free_cashflows_bau" => Float64[],
     "developer_annual_free_cashflows" => Float64[],
     "initial_capital_costs_after_incentives_without_macrs" => 0.0 # Initial capital costs after ibi, cbi, and ITC incentives
+    "initial_capital_costs_after_incentives_no_discounting" => 0.0 # Initial capital costs after ibi, cbi, ITC, and MACRS incentives but without discounting out-year ITC and MACRS
 )
 """
 function proforma_results(p::REoptInputs, d::Dict)
@@ -47,7 +48,8 @@ function proforma_results(p::REoptInputs, d::Dict)
         "offtaker_discounted_annual_free_cashflows" => Float64[],
         "offtaker_discounted_annual_free_cashflows_bau" => Float64[],
         "developer_annual_free_cashflows" => Float64[],
-        "initial_capital_costs_after_incentives_without_macrs" => 0.0
+        "initial_capital_costs_after_incentives_without_macrs" => 0.0,
+        "initial_capital_costs_after_incentives_no_discounting" => 0.0
     )
     years = p.s.financial.analysis_years
     escalate_elec(val) = [-1 * val * (1 + p.s.financial.elec_cost_escalation_rate_fraction)^yr for yr in 1:years]
@@ -251,6 +253,7 @@ function proforma_results(p::REoptInputs, d::Dict)
     free_cashflow_without_year_zero = m.total_depreciation * tax_rate_fraction + total_cash_incentives + operating_expenses_after_tax
     free_cashflow_without_year_zero[1] += m.federal_itc
     r["initial_capital_costs_after_incentives_without_macrs"] = d["Financial"]["initial_capital_costs"] - m.total_ibi_and_cbi - m.federal_itc
+    r["initial_capital_costs_after_incentives_no_discounting"] = r["initial_capital_costs_after_incentives_without_macrs"] - sum(m.total_depreciation * tax_rate_fraction)
     free_cashflow = append!([(-1 * d["Financial"]["initial_capital_costs"]) + m.total_ibi_and_cbi], free_cashflow_without_year_zero)
 
     # At this point the logic branches based on third-party ownership or not - see comments