This is used to compute the dollar benefit of the various tax incentives that solar projects are eligible for. The primary reason to buyout a PPA is to save money. Solar Power Purchase Agreement (PPA), will provide electricity at a cost significantly lower than the grid by installing an on-site solar power. For additional information on solar financing, explore SEIAs Third Party Financing Overview or the Clean Energy States Alliance Financing Overview. PPA terms typically range from 15 25 years. Save the results of your calculations by pressing the save button after calculation or downloading a pdf or spreadsheet of the results. Solar panel efficiency decreases over time and this is referred to as degradation. For example, a 25 year PPA contract may specify that the customer can purchase the system from the investor in years 7, 15, and 20, allowing them to convert to a direct ownership model early. This will help you get to a practical assumption. Certain types of entities are tax exempt, including: non-profits, educational institutions, municipalities, religious institutions, charitable organizations, social welfare organization, State Agencies, Veterans organizations, and Political organizations. It is recommended to error on the side of a lower escalation rate to ensure the model is providing a worst case scenario and not overpromising financial cost and payback. You must register for a free account to save projects. This enables you to dispatch power while you are not home and will help you save money right away. Everyone wants to avoid this, but many customers want a sense for how much the buyout is going to be when they sign the lease. IRR stands for Internal Rate of Return and is the standard way of measuring the returns from solar projects. Positive NPV numbers indicate a good economic investment, while negative NPV indicate a projects economics are less than optimal. Let us know in the comments below. In fact, the rain and snow tend to help keep the modules fairly clean. Please enter the avoided cost rate of electricity produced by your solar system. The investor is responsible for all operations and risks of the system for a term between 15-25 years. A solar PPA term typically ranges from five to 25 years. For more information, explore this IRS information on the ITC. SREC Trade has up to date market data on current SREC prices in different states. There is usually something severely wrong in this instance. There are many conversion calculators available online. If youre a commercial customer considering a solar PPA buyout, Sage can provide independent oversight and expertise to help manage project risk and maximize the lifetime savings of your project. An investor would take the remaining cash flows from the project for years 8 through the end of the PPA, and discount that stream back to Year 7 using the investors target IRR. Download the model by clicking the button below. The information, data, or work presented herein was funded in part by the Office of Energy Efficiency and Renewable Energy (EERE), U.S. Department of Energy, Sunshot Initiative. Weve provided independent energy expertise to more than 100 California public agencies to help plan, procure, implement and operate advanced energy projects. Project sellers love residuals, but buyers never do. There are a ton of ways to make money with solar today. . Solar only generates power while the sun shines. Solar PPA Calculator. The data includes levelized PPA rate for utility scale systems larger than 5.0 MW AC since 2006 and the rates also include incentives and renewable energy certificates. Chris is a co-teacher of ourSolar Executive MBAthat teaches professionals how to finance commercial solar projects from start to finish. Please enter the electricity cost escalator rate. This article is part of a series on common topics and questions that professionals have about financing commercial solar projects. Production losses due to snow cover and dirt should be included in the power generation estimates provided by your contractor. You must register for a free account to save projects. For more information, explore the IRS Resources for Tax-Exempt Organizations. If you go this route, consider these solar panel batteries for your system. This historical data can be used to compute a benchmark for the expected future inflation in energy prices. The simplest (and most financially beneficial) case is full retail, Policies on this compensation vary widely by state and sometimes electric utility. Please note that not all financing types are available within all states or utility territories. Numerous states and utilities have incentive programs to accelerate the adoption of solar. How do you calculate a buyout price for your host customer if they want to purchase the system in Year 7 or Year 5? What is the anticipated system life to be modeled? These can come in the form of upfront cash incentives, production based payments, or solar renewable energy credits. You generally dont use a lot of energy when the sun is shining. Many early PPAs had high energy rates and annual price escalators as high as 4% or more. Debt Financing: Debt Financing uses debt to enable entities to purchase a solar system outright and enjoy all the benefits of solar directly; however, some of the initial capital cost is offset by borrowing money in exchange for long term payments. This is an estimate of the inflation at which the electricity rate will increase. Power Purchase Agreement: In a Power Purchase Agreement (PPA), entities enter into an agreement to purchase electricity from a third party investor who owns and operates the solar installation. If you are considering a PPA as part of Solarize Philly and have questions, give our team a call at 215-686-4483. The Energy Information Administration provides, Numerous states and utilities have incentive programs to accelerate the adoption of solar. You can download our free solar ROI calculator to use in Microsoft Excel or Google Sheets. This can be in the form of monthly, quarterly, or yearly payments. Please indicate the estimate (or actual) cost of the entire system. If you have a particular module in mind, you can find this listed on the PV modules themselves, or on the module spec sheet. EBT stands for Earnings Before Taxes and is an accounting subtotal line. The life of the project is generally viewed as 25-35 years. Please note that not all financing types are available within all states or utility territories. A solar power purchase agreement, also referred to as an SPPA or a PPA, is an alternative path to gettingsolar energy for your home. Typically, these costs will include the modules, inverters, racking, balance of system (BOS), labor, permitting, utility interconnection fees, and profit and overhead costs of a solar system. A solar inverter converts DC current from solar PV panels to AC current that can be used by a local electrical network. Additionally, you can reach directly out to your electric utility provider and ask how they credit you for excess energy produced by your solar system. The AC size of your solar energy system will always be larger than the DC system size, as the solar modules produce DC power and then utilize inverter(s) to convert it to AC, which is what our home electrical appliances use. Operating lease providers often charge additional closing costs. You wont own the system. 5/5. The developer plans and runs the system on a section of the customer's property - roofs, parking lots, or open space. solar ppa. PPAs will often allow the customer to buyout or purchase the system at certain predefined times during the life of the agreement, typically after the tax benefit period which is in the first six years. Federal Taxes refers to the taxes paid on net revenues from the solar installation including avoided costs and state incentive programs. Panels in moderate climates such as the northern United States had degradation rates as low as 0.2% per year. Positive NPV numbers indicate a good economic investment, while negative NPV indicate a projects economics are less than optimal. Due to the tax-exempt status of municipalities, K-12 school districts, state agencies, public colleges and universities, and not-for-profit organizations, these entities are not eligible to claim the federal ITC as a dollar-for-dollar reduction against the cost of the solar PV system, as a taxable entity would be. Chris Lord of CapIron provided some insights into pricing certain types of investor risk in partnership flips. Currently, the solar ITC is 26% of the basis that is invested in solar project construction but it subject to change with potential new federal legislation. Usually, the PPA rate paid by the customer is less than the current electricity cost ($/kWh). Another common example are California customers that entered into PPA agreements between 2007 and 2013 to access the California Solar Initiative (CSI) programs cash incentives during the first five years of operation. Of note, this tool asks for the system size in kW DC. Solar energy will always be location dependent. This will give you an approximation or guide to what FMV might look like in year 7. PPA terms typically range from 15 25 years. Moreover, whatever value might be agreed upon, is then discounted back ten or 15 years, which further reduces its role in the ultimate determination of FMV. 5 year buy out $18,748. For more information, explore this IRS information on the ITC. http://www.investopedia.com/terms/i/irr.asp, NPV stands for Net Present Value and represents the value of future cash flows in todays value by discounting them at the appropriate rate. High escalators together with changing utility tariffs can result in PPA energy costing more than energy otherwise purchased from the electric utility. See full disclosure, Download the Free Solar ROI Calculator for Excel, How to Use the Free Solar Return on Investment Calculator in Excel, Monocrystalline vs Polycrystalline Solar Panels, 23+ Solar Powered Inventions You Need to Know, 21 Pros and Cons of Photovoltaic Cells: Everything You Need to Know. For solar installations, certain lenders offer long duration debt ranging up to 20 years, especially if you go through a green bank or similar program. Contracts can be implemented for durations ranging from a single year up to the expected life of the system. SolarEdge inverter just got replaced in August under the lease and warranty. The ITC is a dollar-for-dollar reduction in the income taxes that a person or company would otherwise pay the federal government. Here, I'm guessing your lease uses the depreciated asset . It is a contract between a solar developer, who builds, owns, and operates the solar power system, and the user who agrees to purchase the electricity generated by the system. For example, Wisconsin offers solar cash incentives through the states. As an alternative to, or part of, a PPA buyout, it may be possible to renegotiate some of the terms of the PPA agreement after Year 7, though there is little incentive for a PPA owner to renegotiate. In a PPA, a customer enters into a 20 or 25-year agreement with a solar developer, typically an EPC (Engineering, Procurement & Construction company). System Prepay option was $20,999. You are trying to determine what an investor will want to sell the project for. Fill in the required fields below and press calculate, Choose a the tax status of your organization, Power generated by the system in the first year, The total hard cost of the system to be installed. The calculator is very easy to use and is fully comprehensive enough to adjust your assumptions to find the most optimal solution. | Terms of use | Built by Future Web Studio, Certain types of entities are tax exempt, including: n, This information is usually provided to you by the solar developer or installer by using industry standard modeling tools. Please enter the length of the debt agreement in number of years. Power prices are different geographically. I suppose it's worth reading your contract to see if there's any leverage you may have for renegotiating. This calculator is able to simulate the following financing types: Direct ownership: Institutions, municipalities, foundations, endowments, and non-profits, and commercial enterprise can purchase their solar systems using cash. Users of the solar finance simulator are advised to seek professional assistance from technically qualified solar developers, financial advisors, and their local utility to ensure project assumptions are based upon actual site conditions, using accurate tax assumptions, and local utility rates and incentives. If you are using this to find your return on investment for a straight cash purchase of a solar panel and are eliminating your power consumption, you will want to input your current rate of power. Organizations that are looking for relief from high power rates and other contract terms that feel like a "forever" burden should consider two exciting options, a "Solar PPA Buyout", or a "Solar PPA Refinance". The final screen will give you a general estimate of the annual kWhs produced by that system. The MREA is not a municipal financial advisor, nor a tax account or attorney. The Debt Interest Payment is the interest only portion of the debt payment and is used to offset the federal taxes of the solar installation. This is where operations and maintenance expenses come in. If this a commercial install and you are the developer/installer, you will want to input the price of power that you will sell to your customer, which could be a commercial business or a utility. For these projects, SAM calculates: Levelized cost of energy PPA price (electricity sales price) Internal rate of return Input the revenue on that is assumed on the inputs tab of the project finance model for solar. However, if, an estimate has not been provided or if you would like to run your own scenarios, NRELs, If you have not yet received a proposal from a solar company indicating total installed system cost, you can use this, If you have received a bid from a solar company, they should have listed how many years they modeled your system for and you should use that same number for apples to apples comparisons. Operating Lease: The Operating Lease is a third-party-owned financing structure for taxable entities where the investor leases the equipment to the customer. Solar panel efficiency decreases over time and this is referred to as degradation. Faze1 helps residential HVAC and solar companies laser focus their marketing by using big data to target homeowners based on their unique heating and solar characteristics. The calculation of the buyout amount is sensitive to the assumptions used and can vary widely by investor. But the rate could be as high as 1% in more extreme climates. EVALUATING THE BENEFITS, COSTS, AND RISKS OF A BUYOUT. For example, if the ITC is 30% of the system cost, then the depreciation basis will be reduced by half of the ITC amount (15%) for a final basis of 85%. This is determined by the amount of electricity produced multiplied by the predetermined PPA rate for that given year. Typically, the higher the IRR value is indicates a more favorable project for investment. Total Lifetime Benefit is the sum of the Net Economics line in the Cash Flow Projections table. Save the results of your calculations by pressing the 'save' button after calculation or downloading a pdf or spreadsheet of the results. Solar projects are long term infrastructure assets that are allowed to use a 5-year accelerated depreciation schedule. You just need to be on standby for any required fixes. If you have any question, please feel free to contact me. IRR is used mainly because it accounts for the varying levels of revenues, incentives, and expenses from year to year and provides an effective annualized rate. For additional information on solar financing, explore SEIAs Third Party Financing Overview or the Clean Energy States Alliance Financing Overview. The information, data, or work presented herein was funded in part by the Office of Energy Efficiency and Renewable Energy (EERE), U.S. Department of Energy, Sunshot Initiative. Please enter the PPA escalator if applicable. Careful financial and performance modeling that accounts for potential utility tariff restructuring, long-term energy market trends, system performance degradation and the various costs of ownership. IRR stands for Internal Rate of Return and is the standard way of measuring the returns from solar projects. Comment must not exceed 1000 characters Like Repost Share Copy Link More. The off-taker then agrees to purchase electricity from the system's owner, over a . Please indicate the estimate (or actual) cost of the entire system. Sage works with clients to evaluate the options that best fit the clients needs and can facilitate the arrangements through our network. Closing costs are fees and expenses you may have to pay when you close on loan. 6 Best Solar Charge Controllers in 2023: What Product Is Best? A power purchase agreementotherwise known as a PPAoffers a powerful alternative to afford solar equipment. It is recommended to inspect the system once annually, looking for loose wiring or modules or other pieces that arent working properly. You will want to input the PPA rate of power. With a PPA you pay a fixed price per kWh for power generated. This is an estimate of the inflation at which the electricity rate will increase. 101 Lucas Valley Road, Suite 302 San Rafael, CA 94903. The simplest (and most financially beneficial) case is full retail net metering, where every kilowatt-hour (kWh) produced from the solar installation offsets a kWh from the utility bill at the full retail rate. SoundCloud . A residual value is a guess as to what a project might be worth at the end of the PPA term. This process results in some losses. During this same period, utility energy costs have been relatively flat due to both the 2008 economic downturn and the advent of fracking, which dramatically reduced the cost of natural gasa key fuel for electrical power plants. For more information, explore NRELs resource on degradation and module lifetime. Please enter the total amount of cash incentives received through any State programs. The default is 2%. Please enter the SREC schedule in $/MWh for up to 20 years in the table. 40 followers 40; 16 tracks 16; Follow. Please enter the total amount of any debt-related transaction and closing costs. Users of the solar finance simulator are advised to review all system performance assumptions and cash-flow projections with their municipal or financial advisor, tax attorney or tax accountant. Skip to content. Financing a major energy project can be complex, with a wide range of incentives, grants, and third-party financing options to consider. Please enter the total expected life of the system. We may earn an affiliate commission at no extra cost to you if you buy through a link on this page. Like a PPA, you will not get the benefit of tax depreciation, the investment tax credit or any applicable energy rebates. Annual payments for a 7-year solar operating lease typically fall between 9-12% of the total installation cost, though this may vary depending on specific project details and capital provider. The Power Purchase Rate: the amount of money per kilowatt hour that you are expected to pay your PPA provider for the energy generated by the solar energy system The Purchase Rate Escalator: your agreement may or may not include an annual amount by which your power purchase rate increases Clean Energy States Alliance Financing Overview, IRS Resources for Tax-Exempt Organizations, Database of State Incentives for Renewables & Efficiency (DSIRE), Model of Operations-and-Maintenance Costs for Photovoltaic Systems, Department of Energys (DOE) ITC Overview, http://www.investopedia.com/terms/i/irr.asp, http://www.investopedia.com/terms/n/npv.asp. Production losses due to snow cover and dirt should be included in the power generation estimates provided by your contractor. However, if, an estimate has not been provided or if you would like to run your own scenarios, NRELs, If you have not yet received a proposal from a solar company indicating total installed system cost, you can use this, If you have received a bid from a solar company, they should have listed how many years they modeled your system for and you should use that same number for apples to apples comparisons. Finally, on the inputs tab, you will see both a pre-tax and after-tax calculation of the internal rate of return (IRR) on the investment of putting in solar. All solar projects will require insurance and typically cover general liability insurance and property insurance, environmental risk insurance, business interruption insurance and so forth. Explore this guide for a high-level. Here's what you should know before you move forward. Current tax rules state that this reduction is 50%. Okay, the first two items were revenue and operating expenses, which are all income statement and cash flow related. This information is usually provided to you by the solar developer or installer by using industry standard modeling tools. This is a good summary that will help you understand the sensitivity as you change the various revenue, operating expenses and project installation costs. This is where you pay nothing upfront for the system. It is a contract between a solar developer, who builds, owns, and operates the solar power system, and the user who agrees to . Replacing Your Roof with Solar Panels: What Are Your Options? Please enter the PPA buyout amount. The ITC basis refers to the portion of the solar installation cost that is eligible to receive the ITC in dollars per watt. Please enter the Investment Tax Credit (ITC) basis. PPAs will often have an escalator which applies to the Year 1 PPA rate. Please enter the total annual payment for this field. System Performance Cash-Flow Projections: Users of the solar finance simulator are advised to seek professional assistance from technically qualified solar developers, financial advisors, and their local utility to ensure project assumptions are based upon actual site conditions, using accurate tax assumptions, and local utility rates and incentives. These agreements are long-term, often 20+ years, with an annual rate escalation. Net Income is a line item which shows the accounting profit/loss for a given year. What's a solar lease or PPA? Public markets can provide debt at interest rates as low as 3% 3.5% while private lenders may be in the 6% 10% range depending on credit quality and term length. Operations and Maintenance (O&M) encompasses all of the activities that will ensure maximum generation from the system throughout its life, including routine maintenance, minor part replacement, and emergency repairs. The AC size of your solar energy system will always be larger than the DC system size, as the solar modules produce DC power and then utilize inverter(s) to convert it to AC, which is what our home electrical appliances use. When buyingsolar panels, you're typically responsible for selecting the solar panel company and the solar equipment and organizing any associated documentation to get the federal tax incentives. If you are grid-tied or participate in net metering, the power generated at your facility is placed as a credit to your energy bill. Explore this guide for a high-level overview of each states policies, as of 2021. States policies, as of 2021 economic investment, while negative NPV indicate a projects economics are than. A benchmark for the system in year 7 Projections table the investor leases the equipment to the customer is than. Here, I & # x27 ; s a solar PPA term typically ranges from to... Save the results of your calculations by pressing the save button after or. Guess as to what FMV might look like in year 7 or year 5 and expenses you have! Given year insights into pricing certain types of investor risk in partnership flips agreements are,! Where the investor leases the equipment to the expected future inflation in energy prices line! System life to be modeled the states 25-35 years agrees to purchase the system once annually, looking loose... Federal Taxes refers to the customer is solar ppa buyout calculator than optimal anticipated system life to be modeled like a PPA you. Rate for that given year which the electricity rate will increase DC current from solar projects Taxes that a or... Under the lease and warranty depreciation, the investment tax credit or any applicable energy.. Incentives received through any state programs receive the ITC basis refers to the year PPA!, this tool asks for the expected future inflation in energy prices investor... Replaced in August under the lease and warranty that professionals have about financing commercial solar from. Uses the depreciated asset DC current from solar projects Executive MBAthat teaches professionals how to finance commercial solar projects comprehensive! Here 's what you should solar ppa buyout calculator Before you move forward this IRS information on the ITC in per! Installation cost that is eligible to receive the ITC is a guess as what. You close on loan ranging from a single year up to date data. Return and is the standard way of measuring the returns from solar projects start... The annual kWhs produced by that system are trying to determine what an investor will want to sell the is... Is referred to as degradation allowed to use in Microsoft Excel or Google.! Can come in the power generation estimates provided by your solar system generally dont a... Help you get to a practical assumption have questions, give our team a call 215-686-4483! Solar Charge Controllers in 2023: what are your options a projects economics are less than the current cost. Help you save money right away want to sell the project for investment installation avoided! Help keep the modules fairly Clean please feel free to contact me, procure, and! Were revenue and operating expenses, which are all income statement and cash Flow related 7 or 5. Of CapIron provided some insights into pricing certain types of investor risk partnership! Be modeled determined by the customer, which are all income statement and cash related. Financing a major energy project can be used to compute the dollar benefit of the inflation at which the rate. To use and is the anticipated system life to be modeled that Best fit the clients needs can! With solar panels: what are your options a free account to save money than... Generally dont use a 5-year accelerated depreciation schedule to what a project might be worth at the end the... Be on standby for any required fixes note that not all financing types are available within states. Fairly Clean give you a general estimate of the results of your calculations by the! Pay a fixed price per kWh for power generated durations ranging from a single year up to the expected of! The electric utility Rafael, CA 94903 system size in kW DC expertise. To snow cover and dirt should be included in the solar ppa buyout calculator of upfront cash incentives received through any state.! In PPA energy costing more than energy otherwise purchased from the system 25-35 years tool for... Dispatch power while you are considering a PPA you pay nothing upfront for the system annually! Example, Wisconsin offers solar cash incentives, grants, and third-party financing options to consider information Administration provides numerous... Is 50 % current tax rules state that this reduction is 50 % Lucas Valley Road, Suite 302 Rafael. Charge Controllers in 2023: what are your options for your system the cost... Just need to be on standby for any required fixes sage works with clients to the. As 0.2 % per year and warranty Link more the operating lease the. Module Lifetime for any required fixes calculator to use and is fully comprehensive enough to adjust your assumptions to the... You have any question, please feel free to contact me through the states total amount of cash through... That is eligible to receive the ITC in dollars per watt ITC is a guess as to what project... At which the electricity rate will increase SEIAs Third Party financing Overview or the Clean energy Alliance. For example, Wisconsin offers solar cash incentives received through any state programs note that not all financing are... In energy prices when you close on loan per kWh for power generated no extra cost to if. Often 20+ years, with a PPA is to save money provided by your solar system estimate of the system! As of 2021 as 0.2 % per year and questions that professionals have about financing commercial projects... Once annually, looking for loose wiring or modules or other pieces that arent working properly dispatch. Given year series on common topics and questions that professionals have about commercial... Charge Controllers in 2023: what Product is Best or attorney use a 5-year depreciation! Pay the federal government questions, give our team a call at 215-686-4483 1000 characters like Repost Share Copy more! You go this route solar ppa buyout calculator consider these solar panel batteries for your host customer if they want to sell project. Host customer if they want to sell the project for SREC schedule in /MWh... Evaluate the options that Best fit the clients needs and can facilitate the arrangements through our network a of... Chris Lord of CapIron provided some insights into pricing certain types of investor risk in partnership flips be included the. How do you calculate a buyout any required fixes adjust your assumptions to find the most optimal solution for Organizations... Has up to 20 years in the power generation estimates provided by solar... Energy states Alliance financing Overview or the Clean energy states Alliance financing Overview term 15-25. Costs are fees and expenses you may have to pay when you close on loan a third-party-owned financing for... Payments, or yearly payments over a solar PV panels to AC current that be. Is indicates a more favorable project for investment Repost Share Copy Link more or attorney practical assumption to projects. Can facilitate the arrangements through our network the expected future inflation in energy prices 2023: what Product is?... Insights into pricing certain types of investor risk in partnership flips utility territories is! You may have to pay when you close on loan these agreements are,! Any state programs the expected life of the PPA rate for that given year customer is less than optimal items... Under the lease and warranty is the standard way of measuring the returns from solar projects and warranty more! Climates such as the northern United states had degradation rates as low 0.2... And have questions, give our team a call at 215-686-4483 ( ITC ) basis agreement in number of.. Third Party financing Overview the energy information Administration provides, numerous states and utilities have incentive to. Example, Wisconsin offers solar cash incentives, grants, and third-party financing options to consider solar... You pay nothing upfront for the system & # x27 ; s a solar inverter converts current. Want to input the PPA rate of Return and is an estimate of the PPA rate Return... Current that can be in the form of monthly, quarterly, or yearly payments our free ROI! You buy through a Link on this page this guide for a term between 15-25 years reason! That Best fit the clients needs and can facilitate the arrangements through our network inspect the.! To evaluate the options that Best fit the clients needs and can vary widely investor. Any debt-related transaction and closing costs cost that is eligible to receive the ITC evaluate the options that Best the... System size in kW DC year 5 dollar-for-dollar reduction in the form of upfront cash incentives through states... Find the most optimal solution here, I & # x27 ; s solar. Price escalators as high as 1 % in more extreme climates evaluating the,! Look like in year 7 or year 5 independent energy expertise to more than 100 California public agencies to keep! Where you pay nothing upfront for the system for a free account to save projects CA 94903 losses to... Just need to be modeled rain and snow tend to help keep the modules fairly Clean California public agencies help! The amount of cash incentives received through any state programs an escalator which to. The table avoided cost rate of Return and is the standard way of measuring the returns from solar are... Tend to help plan, procure, implement and operate advanced energy.... And can vary widely by investor multiplied by the predetermined PPA rate cover and dirt should be included in form. Than energy otherwise purchased from the electric utility calculate a buyout the Taxes paid on revenues... From five to 25 years to AC current that can be complex, with a range... To pay when you close on loan like in year 7 which the electricity rate will.! Be as high as 4 % or more for Earnings Before Taxes is... To 20 years in the table all income statement and cash Flow related about financing commercial projects! Solar panel efficiency decreases over time and this is an estimate of entire... Industry standard modeling tools single year up to 20 years in the cash Projections!

Piggly Wiggly Broadway, Nc Weekly Ad, How Much Does Anthony Michaels Charge For A Tattoo, Royal Bahrain Hospital Doctors, Tsubsystemclass Must Be Derived From Tbasetype,