Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd Logo
Upload

Welcome to Scribd!

  • 52 views

    System Advisor Model Report: Financial Model Performance Model

    Uploaded by

    ajlaguna
    This document summarizes the performance and financial models for a 7.3 MW photovoltaic system located in El Salvador. The system uses over 22,000 Jinko Solar panels and has an installed cost of $1.40 per watt. The model estimates the system will generate over 12.4 GWh annually with a capacity factor of 19.52% and a performance ratio of 0.76. The model projects an 18% internal rate of return and a positive net present value of $3.2 million over the system's 25 year lifetime.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    System Advisor Model Report: Financial Model Performance Model

    Uploaded by

    ajlaguna
    52 views3 pages
    This document summarizes the performance and financial models for a 7.3 MW photovoltaic system located in El Salvador. The system uses over 22,000 Jinko Solar panels and has an installed cost of $1.40 per watt. The model estimates the system will generate over 12.4 GWh annually with a capacity factor of 19.52% and a performance ratio of 0.76. The model projects an 18% internal rate of return and a positive net present value of $3.2 million over the system's 25 year lifetime.

    Original Description:

    System Advisor Model Report

    Original Title

    Aero_fijo

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document summarizes the performance and financial models for a 7.3 MW photovoltaic system located in El Salvador. The system uses over 22,000 Jinko Solar panels and has an installed cost of $1.40 per watt. The model estimates the system will generate over 12.4 GWh annually with a capacity factor of 19.52% and a performance ratio of 0.76. The model projects an 18% internal rate of return and a positive net present value of $3.2 million over the system's 25 year lifetime.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    52 views3 pages

    System Advisor Model Report: Financial Model Performance Model

    Uploaded by

    ajlaguna
    This document summarizes the performance and financial models for a 7.3 MW photovoltaic system located in El Salvador. The system uses over 22,000 Jinko Solar panels and has an installed cost of $1.40 per watt. The model estimates the system will generate over 12.4 GWh annually with a capacity factor of 19.52% and a performance ratio of 0.76. The model projects an 18% internal rate of return and a positive net present value of $3.2 million over the system's 25 year lifetime.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 3

    System Advisor Model Report

    Photovoltaic System 7.3 DC MW Nameplate Aeropuerto Int El Salvador, La Paz


    Single Owner $1.40/W Installed Cost 13.45 N, -89.06 E GMT -6

    Performance Model Financial Model


    Modules Project Costs
    Jinko Solar JKMS325M-72 Total installed cost $10,212,136
    Cell material Mono-c-Si Salvage value $1,021,213
    Module area 1.8 m² Analysis Parameters
    Module capacity 324.9 DC Watts Project life 25 years
    Quantity 22,464 Inflation rate 2.5%
    Total capacity 7.3 DC MW Real discount rate 5.5%
    Total area 41,221 m²
    Financial Targets and Constraints
    Inverters Solution mode Calculate IRR
    Power Electronics: FS1250CU 390V PPA price (bid price) 13 cents/year
    Unit capacity 1250 AC kW PPA escalation rate 1.5%/kWh
    Input voltage 585 - 820 VDC DC V
    Quantity 4 Project Debt Parameters
    Total capacity 5 AC MW Debt fraction 69.99%
    DC to AC Capacity Ratio 1.46 Amount $7,290,056
    AC losses (%) 0.5 Term 18 years
    Rate 8%
    Array
    Strings 1,248 Tax and Insurance Rates
    Modules per string 18 Federal income tax 25 %/year
    String voltage (DC V) 684.0 State income tax 0 %/year
    Tilt (deg from horizontal) 13.4 Sales tax (% of indirect cost basis) 0%
    Azimuth (deg E of N) 180 Insurance (% of installed cost) 0.5%/year
    Tracking no Property tax (% of assessed val.) 0%/year
    Backtracking - Incentives
    Self shading yes Depreciation Depreciation allocations defined
    Rotation limit (deg) - with no bounus depreciation
    Shading no Results
    Snow no Nominal LCOE 12.2 cents/kWh
    Soiling yes PPA price (year one) 13 cents/kWh
    DC losses (%) 3.5 Project IRR 18% in Year 20
    Performance Adjustments Project NPV $3,212,900
    Availability/Curtailment none
    Degradation 0.5 %/yr
    Hourly or custom losses none
    Annual Results (in Year 1)
    GHI kW/m²/day 5.9
    POA kW/m²/day 5.0
    Net to inverter 13,188,000 DC kWh
    Net to grid 12,477,000 AC kWh
    Capacity factor 19.52
    Performance ratio 0.76

    Single Owner | Flat Plate PV | Simple Efficiency Module Model | Sandia Inverter Database
    System Advisor Model Standard Report generated by SAM (Open Source) on Wed Jan 17 16:16:39 2018 1/3
    Photovoltaic System 7.3 DC MW Nameplate Aeropuerto Int El Salvador, La Paz
    Single Owner $1.40/W Installed Cost 13.45 N, -89.06 E GMT -6

    Photovoltaic System Electrical Output by Month


    kWh/month

    Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

    Project After-tax Annual Cash Flow


    Dollars ($)

    0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25

    Year

    System Advisor Model Standard Report generated by SAM (Open Source) on Wed Jan 17 16:16:39 2018 2/3
    Photovoltaic System 7.3 DC MW Nameplate Aeropuerto Int El Salvador, La Paz
    Single Owner $1.40/W Installed Cost 13.45 N, -89.06 E GMT -6

    Nominal POA (kWh)


    92,684,440
    Shading
    -0.395 %

    Soiling
    -3 %

    Nominal DC energy (kWh)


    15,855,150
    Snow
    -0 %

    Module
    -13.709 %

    Inverter MPPT clipping


    -0.133 %

    Module mismatch
    -0.987 %

    Diodes and connections


    -0.493 %

    DC wiring
    -0.987 %

    Tracking error
    -0 %

    Nameplate
    -0 %

    DC power optimizer
    -0.987 %

    DC availability and curtailment


    -0 %

    Net DC energy (kWh)


    13,188,295
    Inverter power clipping
    -2.002 %

    Inverter power consumption


    -0.079 %

    Inverter nighttime consumption


    -0.085 %

    Inverter efficiency
    -1.652 %

    Gross AC energy (kWh)


    12,689,215
    AC wiring
    -0.5 %

    Transformer loss
    -1.169 %

    AC Availability and curtailment


    -0 %

    Annual energy (kWh)


    12,477,304

    System Advisor Model Standard Report generated by SAM (Open Source) on Wed Jan 17 16:16:39 2018 3/3

    You might also like