Beruflich Dokumente
Kultur Dokumente
Solar Proposal
Harmon Electric
Presented by: Robert Wittmann, Energy Consultant (480) 639-9402
Table of Contents
I. Introduction 2
II. Solar Layout 3
III. PV System Description 4
IV. Turnkey Price 5
V. System Performance Summary & Cash Flow Detail PURCHASE 6
VI. System Performance Summary & Cash Flow Detail LOAN 8
VII. Levelized Energy Cost 10
VIII. Reduction of Carbon Footprint 11
IX. Implementation Schedule 12
X. Exhibits 13
a. Solar Layout
b. Q-Cells Module Spec Sheet
c. SMA Inverter Spec Sheet
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
1
Robert Wittmann
Robert Wittmann
Energy Consultant
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
2
Harmon Electric
Solar Layout
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
3
System Description
Harmon Electric
Design Considerations
Module/Racking Layout
Harmon Solar is proposing a system on the roof to interconnect with the meter feeding your suite in the building.
The 116.400 kWp array is consisting of 448 Q-Cells 260 watt modules on the existing roof.
The roof system brings the best economics to the project.
System Sizing
The system is designed to offset the energy consumption (kWh) on the interconnecting meter.
Inverters and gear will be located near the electric meter and SES.
Module Selection
The proposed design is using Q-Cells 260 watt, modules (spec sheet included in the exhibits). Q-Cells modules are
characterized by high yields and excellent reliability. Q-Cells includes a 12 year product warranty and a 25 year linear
performance guarantee.
Inverter Selection
Our proposed design is for SMA Inverters. SMA boasts the highest reliability and efficiency in the industry. SMA inverters
carry a standard 10-year warranty with options to extend up to 20 years.
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
4
Turnkey Price
Renewable Energy Power System Proposal
Project: Harmon Electric
Project Address: 945 W. Deer Valley Dr., Phoenix, AZ 85027
PV Panels: Qty. (448) 260 Watt Q-Cells (12 year product warranty, 25 year linear performance guarantee)
Inverter: Qty. (4) SMA Tripower 24000TL-US (10 year standard warranty)
Additional Included Components & Allowances
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
5
Over 25 years, annual utility savings are anticipated to average $32,387, for a total utility savings of $809,682. After tax effects
are applied, savings average $21,699 annually or $542,486 over the system life.
Performance Summary
Solar Electric (PV) System: 116.480 kW DC producing 196,847 kWh/Year.
Harmon Solar does not provide tax or legal advice. Please consult with a tax advisor or accountant.
Calculations are for information purposes. Estimates and savings cannot be guaranteed.
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
6
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
7
Over 25 years, annual utility savings are anticipated to average $32,387, for a total utility savings of $809,682. After tax effects
are applied, savings average $21,699 annually or $542,486 over the system life.
Performance Summary
Solar Electric (PV) System: 116.480 kW DC producing 196,847 kWh/Year.
Finance:
Harmon Solar does not provide tax or legal advice. Please consult with a tax advisor or accountant.
Calculations are for information purposes. Estimates and savings cannot be guaranteed.
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
8
Cash Flow Detail LOAN
Cash Flows in Year 0 1 2 3 4
Gross Cost: PV (266,556)
Reference: Utility Bill Savings with Inflation Applied 0 22,297 22,960 23,641 24,344
Utility Bill Net Cash Savings after Tax Effects 0 14,939 15,383 15,839 16,310
Solar Electric (PV) Incentives
AZ Corporate Tax Credit (10% of Gross Cost) 25,000 0 0 0 0
Federal Tax Credit (30% of Gross Cost at Installation) 79,967 0 0 0 0
Total Incentives 104,967 0 0 0 0
Federal MACRS Bonus Depreciation Tax Savings 0 33,864 9,030 5,418 3,251
State MACRS Bonus Depreciation Tax Savings 0 6,047 1,613 968 581
Loan Principal & Payments 240,000 (30,552) (30,552) (30,552) (30,552)
Tax Savings on Loan Interest Paid 0 3,818 3,497 3,160 2,806
Net Annual Cash Flow 78,411 28,116 (1,029) (5,167) (7,604)
Cumulative Cash Flow 78,411 106,527 105,498 100,331 92,727
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
9
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
10
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
11
Implementation Schedule
• Construcgon
6 weeks
• APS Commissioning
2 weeks
Total Project – 4 months
Harmon Solar Sample Installations
Harmon Solar • 945 W. Deer Valley Rd. Phoenix, AZ 85027 • (623) 879-0010
12
Exhibits
SOLAR PHOTOVOLTAIC
116.400 kWp
F T
A
DR
945 W Deer Valley Road
Phoenix, AZ 85027
PANEL LAYOUT APPROVALS DATE PANEL LAYOUT
96 kW PHOTOVOLTAIK SYSTEM
SCALE: N.T.S. DRAWN: R. WITTMANN 12-7-2015
CHECKED: Harmon Electric
ENGINEER: R. WITTMANN 12-7-2015 945 W Deer Valley Rd, Phoenix, AZ 85027
MANAGER: CODE INDET NO.
The new Q.PRO BFR-G4 is the result of the continued evolution of our
Q.PRO family. Thanks to improved power yield, excellent reliability, and
high-level operational safety, the new Q.PRO BFR-G4 generates electricity
at a low cost (LCOE) and is suitable for a wide range of applications.
HOT-SPOT PROTECT
MAXIMUM COST REDUCTIONS (HSP)
Up to 10 % lower logistics costs due to higher module capacity per box. TRACEABLE QUALITY
(TRA.Q ™)
SAFE ELECTRONICS
Protection against short circuits and thermally induced power losses MOD:27898 photon.info/laboratory
Quality Tested
due to breathable junction box and welded cables. high reliability Best polycrystalline
low degradation solar module 2013
frequent
product surveillance Q.PRO-G2 235
A RELIABLE INVESTMENT
151 modules tested
ID. 40032587
Sunny Tripower
12000TL-US / 15000TL-US / 20000TL-US / 24000TL-US
The ultimate solution for decentralized PV plants
The world’s best-selling three-phase PV inverter, the SMA Sunny Tripower TL-US, is raising the bar for decentralized commercial
PV systems. This three-phase, transformerless inverter is UL listed for up to 1000 V DC maximum system voltage and has a
peak efficiency above 98 percent, while OptiTrac Global Peak minimizes the effects of shade for maximum energy production.
The Sunny Tripower delivers a future-proof solution with full grid management functionality, cutting edge communications and
advanced monitoring. The Sunny Tripower is also equipped with all-pole ground fault protection and integrated AFCI for a safe,
reliable solution. It offers unmatched flexibility with a wide input voltage range and two independent MPP trackers. Suitable for
both 600 V DC and 1,000 V DC applications, the Sunny Tripower allows for flexible design and a lower levelized cost of energy.
Accessories
Connection Unit
CU 1000-US-10
STPTL-US12-24-DUS143110 SMA and Sunny Tripower are registered trademarks of SMA Solar Technology AG. Printed on FSC-certified paper. All products and services described as well as technical data
Output phases / line connections 3 / 3-N-PE
Nominal AC voltage 480 / 277 V WYE
are subject to change, even for reasons of country-specific deviations, at any time without notice. SMA assumes no liability for errors or omissions. For current information, see www.SMA-Solar.com.
AC voltage range 244 V…305 V
Rated AC grid frequency 60 Hz
AC grid frequency / range 50 Hz, 60 Hz / -6 Hz…+5 Hz
Max. output current 14.4 A 18 A 24 A 29 A
Power factor at rated power / adjustable displacement 1 / 0.8 leading…0.8 lagging
Harmonics <3%
Efficiency
Max. efficiency 98.2 % 98.2 % 98.5 % 98.5 %
CEC efficiency 97.5% 97.5% 97.5% 98.0%
Protection devices
DC reverse polarity protection ● ● ● ●
Ground fault monitoring / Grid monitoring ● ● ● ●
All-pole sensitive residual current monitoring unit ● ● ● ●
DC AFCI compliant to UL 1699B ● ● ● ●
AC short circuit protection ● ● ● ●
Protection class / overvoltage category I / IV I / IV I / IV I / IV
General data
Dimensions (W / H / D) in mm (in) 665 / 690 / 265 (26.1 / 27.1 / 10.4)
Packing dimensions (W / H / D) in mm (in) 780 / 790 / 380 (30.7 / 31.1 / 15.0)
Weight 55 kg (121 lbs)
Packing weight 61 kg (134.5 lbs)
Operating temperature range -25°C...+60°C
Noise emission (typical) 51 dB(A)
Internal consumption at night 1W
Topology Transformerless
Cooling concept OptiCool
Electronics protection rating NEMA 3R
Features
Display / LED indicators (Status / Fault / Communication) ̶/● ̶/● ̶/● ̶/●
Interfaces: Speedwire / RS485 ●/○ ●/○ ●/○ ●/○
Mounting angle range 15°…90° 15°…90° 15°…90° 15°…90°
Warranty: 10 / 15 / 20 years ●/○/○ ●/○/○ ●/○/○ ●/○/○
Certifications and approvals UL 1741, UL 1998, UL 1699B, IEEE 1547, FCC Part 15 (Class A & B), CAN/CSA C22.2 107.1-1
Front Cover 0.13 in (3.2 mm) thermally pre-stressed glass with anti-reflection technology Product label
Frame
Cable with
Frame Black anodized aluminum connectors
39.4" (1000 mm)
Junction bo×
Cell 6 × 10 polycrystalline solar cells
Junction box 4.33 in × 4.53 in × 0.9 in (110 mm × 115 mm × 23 mm),
Protection class IP67, with bypass diodes 4 × Fastening points (DETAIL A)
8 × Drainage holes
Cable 4 mm² Solar cable; (+) ≥ 39.37 in (1000 mm), (-) ≥ 39.37 in (1000 mm) 0.630" (16 mm)
1.26" (32 mm) DETAIL A
ELECTRICAL CHARACTERISTICS
POWER CLASS 255 260 265
MINIMUM PERFORMANCE AT STANDARD TEST CONDITIONS, STC1 (POWER TOLERANCE +5 W /- 0 W)
Power at MPP2 PMPP [W] 255 260 265
Short Circuit Current* ISC [A] 9.07 9.15 9.23
Minimum
Q CELLS
97 Industry standard for linear warranties*
first year. Thereafter max. 0.6 % degra-
EFFICIENCY
90 10 years.
RELATIVE
90
At least 83 % of nominal power after
85
25 years. 85
80
All data within measurement tolerances. 100 200 300 400 500 600 700 800 900 1000
80
Full warranties in accordance with the Irradiance [W/m²]
warranty terms of the Q CELLS sales IRRADIANCE [W/m²]
75 organisation of your respective country.
0 5 10 15 20 25
The typical change in module efficiency at an irradiance of 200 W/m² in relation
YEARS
with the highest production capacity in 2014 (as at: September 2014) to 1000 W/m² (both at 25 °C and AM 1.5 G spectrum) is -2 % (relative).
TEMPERATURE COEFFICIENTS
Temperature Coefficient of ISC α [% / K] + 0.04 Temperature Coefficient of VOC β [% / K] − 0.30
Temperature Coefficient of PMPP γ [% / K] − 0.41 Normal Operating Cell Temperature NOCT [°F] 113 ± 5.4 (45 ± 3 °C)