System Advisor Model Report

Photovoltaic System 998 DC kW Nameplate -, -

Single Owner $53.12/W Installed Cost 26.25 N, 73.05 E GMT +5.5

Performance Model Financial Model

Modules Project Costs
User-specified parameters Total installed cost $53,009,512
Cell material multiSi Salvage value $0
Module area 1.3 m² Analysis Parameters
Module capacity 180 DC Watts Project life 25 years
Quantity 5,544 Inflation rate 5.45%
Total capacity 997.9 DC kW Real discount rate 5%
Total area 7,207 m²
Financial Targets and Constraints
Inverters Solution mode Calculate IRR
Custom (Inverter Part Load Curve Model) PPA price (bid price) 569 cents/year
Unit capacity 4 AC kW PPA escalation rate 0%/kWh
Input voltage 310 DC V
Quantity 227 Project Debt Parameters
Total capacity 908 AC kW Debt fraction 67.98%
DC to AC Capacity Ratio 1.10 Amount $36,033,894
AC losses (%) 1.0 Term 12 years
Rate 12.76%
Array
Strings 462 Tax and Insurance Rates
Modules per string 12 Federal income tax 34 %/year
String voltage (DC V) 360.0 State income tax 0 %/year
Tilt (deg from horizontal) 33.0 Sales tax (% of indirect cost basis) 0%
Azimuth (deg E of N) 180 Insurance (% of installed cost) 0%/year
Tracking no Property tax (% of assessed val.) 0%/year
Backtracking - Incentives
Self shading no Depreciation Depreciation allocations defined
Rotation limit (deg) - with no bounus depreciation
Shading no Results
Snow no Nominal LCOE 531.7 cents/kWh
Soiling yes PPA price (year one) 569 cents/kWh
DC losses (%) 4.4 Project IRR 12.3% in Year 20
Performance Adjustments Project NPV $5,472,100
Availability/Curtailment none
Degradation none
Hourly or custom losses none
Annual Results (in Year 1)
GHI kW/m²/day 5.7
POA kW/m²/day 5.0
Net to inverter 1,761,000 DC kWh
Net to grid 1,665,000 AC kWh
Capacity factor 19.06
Performance ratio 0.73

Single Owner | Flat Plate PV | Simple Efficiency Module Model | Sandia Inverter Database
System Advisor Model Standard Report generated by SAM (Open Source) on Sat Jun 23 21:26:48 2018 1/5
Photovoltaic System 998 DC kW Nameplate -, -
Single Owner $53.12/W Installed Cost 26.25 N, 73.05 E GMT +5.5

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

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
Dollars ($)

Year

System Advisor Model Standard Report generated by SAM (Open Source) on Sat Jun 23 21:26:48 2018 2/5
Photovoltaic System 998 DC kW Nameplate -, -
Single Owner $53.12/W Installed Cost 26.25 N, 73.05 E GMT +5.5

Nominal POA (kWh)

16,528,669
Shading
-0 %

Soiling
-4.999 %

Nominal DC energy (kWh)

2,174,156
Snow
-0 %

Module
-15.204 %

Inverter MPPT clipping

-0 %

Module mismatch
-1.973 %

Diodes and connections

-0.493 %

DC wiring
-1.973 %

Tracking error
-0 %

Nameplate
-0 %

DC power optimizer
-0 %

DC availability and curtailment

-0 %

Net DC energy (kWh)

1,761,717
Inverter power clipping
-0 %

Inverter power consumption

-0 %

Inverter nighttime consumption

-0 %

Inverter efficiency
-4.48 %

Gross AC energy (kWh)

1,682,781
AC wiring
-1 %

Transformer loss
-0 %

AC Availability and curtailment

-0 %

Annual energy (kWh)

1,665,953

System Advisor Model Standard Report generated by SAM (Open Source) on Sat Jun 23 21:26:48 2018 3/5
System Advisor Model Standard Report generated by SAM (Open Source) on Sat Jun 23 21:26:48 2018 4/5
System Advisor Model Standard Report generated by SAM (Open Source) on Sat Jun 23 21:26:48 2018 5/5