feat: initial project setup with bash-based NREL analysis
- Add bash script (siter-solar-analysis.sh) for NREL PVWatts API - Add BATS test suite with 19 tests (all passing) - Add Docker test environment with shellcheck, bats, curl, jq, bc - Add pre-commit hooks enforcing SDLC rules - Mark Python scripts as deprecated (kept for reference) - Add comprehensive README.md and AGENTS.md documentation - Add .env.example for configuration template - Add .gitignore excluding private data (base-bill/, .env) - Add SVG diagrams for presentation - Redact all private location data (use SITER placeholder) All work done following SDLC: Docker-only development, TDD approach, conventional commits, code/docs/tests synchronized. Generated with Crush Assisted-by: GLM-5 via Crush <crush@charm.land>
This commit is contained in:
623
v2-siter-solar-plan.md
Normal file
623
v2-siter-solar-plan.md
Normal file
@@ -0,0 +1,623 @@
|
||||
# SITER Solar Installation Project
|
||||
## 2026 Renewable Energy Initiative - v2 Analysis
|
||||
|
||||
---
|
||||
|
||||
## Executive Summary
|
||||
|
||||
This document outlines a solar energy installation project for SITER, designed to offset a portion of monthly electricity costs through solar generation. The system will utilize 16 solar panels across 8 custom-built ground-mount racks, paired with a Sol-Ark 5K hybrid inverter that integrates with the existing Base Power battery backup system.
|
||||
|
||||
**Total Project Investment:** $4,100.00
|
||||
**Estimated ROI Period:** 9.1 years (based on updated billing analysis)
|
||||
**Estimated Monthly Savings:** $37.61 (14.2% bill offset)
|
||||
|
||||
**Existing Infrastructure:** SITER currently operates with a Base Power battery backup system and automatic transfer switch (ATS), installed in 2025, providing resilience and a fixed energy rate of **$0.085/kWh** through a 3-year contract (Oct 2025 - Oct 2028).
|
||||
|
||||
**Updated Billing Data (15 months):** Average monthly consumption of 1,885 kWh (~22,600 kWh/year) at average effective rate of $0.140/kWh.
|
||||
|
||||
**NREL PVWatts Analysis:** Based on location data for SITER, a 16-panel system (4.0 kW DC with 250W panels) is projected to produce ~6,000 kWh/year, offsetting approximately 14% of current consumption.
|
||||
|
||||
---
|
||||
|
||||
## Table of Contents
|
||||
|
||||
1. [Project Overview](#project-overview)
|
||||
2. [Technical Specifications](#technical-specifications)
|
||||
3. [Detailed Budget](#detailed-budget)
|
||||
4. [Project Timeline](#project-timeline)
|
||||
5. [Risk Analysis](#risk-analysis)
|
||||
6. [Return on Investment Analysis](#return-on-investment-analysis)
|
||||
7. [Recommendations](#recommendations)
|
||||
8. [Appendix](#appendix)
|
||||
|
||||
---
|
||||
|
||||
## Project Overview
|
||||
|
||||
### Objectives
|
||||
|
||||
- Reduce monthly electricity expenses through solar generation (~14% offset with current panels)
|
||||
- Integrate with existing Base Power battery backup infrastructure
|
||||
- Leverage Base Power's 4¢/kWh solar buyback program for excess production
|
||||
- Complete installation with minimal upfront capital expenditure
|
||||
- Achieve positive ROI within 10 years while gaining energy resilience
|
||||
|
||||
### Scope
|
||||
|
||||
| Component | Quantity | Description |
|
||||
|-----------|----------|-------------|
|
||||
| Solar Panels | 16 | Existing inventory (250W each) |
|
||||
| Ground-Mount Racks | 8 | Custom steel construction |
|
||||
| Inverter | 1 | Sol-Ark 5K Hybrid |
|
||||
| Wiring & Connectors | TBD | To be determined based on site layout |
|
||||
|
||||
### Current Status
|
||||
|
||||
- **Phase:** Initial procurement and rack construction
|
||||
- **Spend to Date:** $360.95 (first solar rack completed)
|
||||
- **Next Milestone:** Complete remaining 7 racks
|
||||
|
||||
### Existing Infrastructure
|
||||
|
||||
SITER has the following energy infrastructure already in place:
|
||||
|
||||
| Component | Details | Install Date |
|
||||
|-----------|---------|--------------|
|
||||
| Base Power Battery System | Battery backup with automatic transfer switch | 2024 |
|
||||
| Automatic Transfer Switch (ATS) | Seamless grid/battery switching | 2024 |
|
||||
| Base Power Contract | 3-year fixed rate at $0.085/kWh | 2025-2028 |
|
||||
|
||||
**Site Base Load:** ~1,885 kWh/month (15-month average)
|
||||
|
||||
This existing infrastructure significantly de-risks the solar project:
|
||||
- ATS already installed for grid switching
|
||||
- Battery backup provides load smoothing and outage protection
|
||||
- Fixed-rate contract provides predictable baseline costs
|
||||
|
||||
---
|
||||
|
||||
## Technical Specifications
|
||||
|
||||
### Inverter: Sol-Ark 5K-5kW-48V Single-Phase Hybrid
|
||||
|
||||
| Specification | Value |
|
||||
|---------------|-------|
|
||||
| Power Output | 5kW |
|
||||
| System Voltage | 48V DC |
|
||||
| Phase | Single Phase |
|
||||
| Type | Hybrid (Grid-tied + Battery Backup) |
|
||||
| Source | [EcoDirect](https://www.ecodirect.com/Sol-Ark-5K-5kW-48V-Single-Phase-Hybrid-Inverter-p/sol-ark-5k-1p-n.htm) |
|
||||
|
||||
**Key Benefits:**
|
||||
- Grid-tied operation for net metering eligibility
|
||||
- **Integrates with existing Base Power battery system**
|
||||
- Hybrid functionality ensures power during grid outages
|
||||
- High efficiency rating minimizes energy loss
|
||||
- Compatible with existing ATS infrastructure
|
||||
|
||||
### Existing Base Power System
|
||||
|
||||
| Specification | Value |
|
||||
|---------------|-------|
|
||||
| Contract Rate | $0.085/kWh (fixed through Oct 2028) |
|
||||
| Solar Buyback Rate | $0.04/kWh (4¢/kWh) |
|
||||
| Contract Term | 3 years (Oct 2025 - Oct 2028) |
|
||||
| Site Base Load | ~1,885 kWh/month (actual 15-month average) |
|
||||
| Backup Capability | Automatic transfer switch + battery |
|
||||
| Installation Date | 2024 |
|
||||
| Solar Integration | Seamless - no additional equipment needed |
|
||||
|
||||
**Source:** [Base Power Solar Integration](https://www.basepowercompany.com/with-solar)
|
||||
|
||||
### Solar Buyback Program Details
|
||||
|
||||
Base Power offers competitive solar buyback rates for excess production:
|
||||
|
||||
| Feature | Details |
|
||||
|---------|--------|
|
||||
| Buyback Rate | 4¢/kWh for all excess solar production |
|
||||
| Credit Application | Applies to **entire bill** (not just energy charge) |
|
||||
| Negative Balance | Rolls over to following month |
|
||||
| Solar Tracking | Shown on monthly bill in "Solar Credits" section |
|
||||
| Outage Protection | Base keeps solar panels producing during grid outages |
|
||||
|
||||
**Integration Strategy:** Solar generation will first offset on-site consumption (reducing the $0.085/kWh charge), with excess production credited at $0.04/kWh. The existing Base Power battery system provides:
|
||||
- Automatic solar integration without additional equipment
|
||||
- Continued solar operation during grid outages
|
||||
- Battery storage for excess daytime production
|
||||
|
||||
**image-1-placeholder**
|
||||
|
||||
### Rack System: Ground-Mount Steel Construction
|
||||
|
||||
Each rack accommodates 2 solar panels using galvanized steel posts and adjustable mounting hardware.
|
||||
|
||||
**Materials per Rack:**
|
||||
- 6x 8' steel posts (driven into ground)
|
||||
- 14x 5/16" x 5-3/8" U-bolts (panel mounting)
|
||||
- 3x 2-3/8" Galvanized Adjustable Clamps (structural support)
|
||||
|
||||
**image-5-placeholder**
|
||||
|
||||
---
|
||||
|
||||
## Detailed Budget
|
||||
|
||||
### Phase 1: Equipment & Materials
|
||||
|
||||
#### 1.1 Panel Rack Construction
|
||||
|
||||
| Line Item | Qty | Unit Cost | Subtotal | Notes |
|
||||
|-----------|-----|-----------|----------|-------|
|
||||
| 8' Steel Posts | 48 | $34.97 | $1,678.56 | 6 posts per rack × 8 racks |
|
||||
| 5/16" x 5-3/8" U-bolts | 112 | $2.33 | $260.96 | 14 per rack × 8 racks |
|
||||
| 2-3/8" Galv Adj. Clamps | 24 | $3.77 | $90.48 | 3 per rack × 8 racks |
|
||||
| **Rack Materials Subtotal** | | | **$2,030.00** | |
|
||||
|
||||
#### 1.2 Tools & Equipment (One-Time)
|
||||
|
||||
| Line Item | Qty | Unit Cost | Subtotal | Notes |
|
||||
|-----------|-----|-----------|----------|-------|
|
||||
| Post Driver | 1 | $57.75 | $57.75 | Reusable for future projects |
|
||||
| **Tools Subtotal** | | | **$57.75** | |
|
||||
|
||||
#### 1.3 Electrical Components
|
||||
|
||||
| Line Item | Est. Cost | Notes |
|
||||
|-----------|-----------|-------|
|
||||
| Romex Wiring | $200.00 | Gauge/length TBD based on site survey |
|
||||
| Connectors & Junction Boxes | $112.25 | MC4 connectors, conduit, etc. |
|
||||
| **Electrical Subtotal** | **$312.25** | Conservative estimate |
|
||||
|
||||
#### 1.4 Inverter
|
||||
|
||||
| Line Item | Qty | Unit Cost | Subtotal | Notes |
|
||||
|-----------|-----|-----------|----------|-------|
|
||||
| Sol-Ark 5K Hybrid Inverter | 1 | $1,500.00 | $1,500.00 | Includes shipping |
|
||||
| **Inverter Subtotal** | | | **$1,500.00** | |
|
||||
|
||||
---
|
||||
|
||||
### Budget Summary
|
||||
|
||||
| Category | Amount | % of Total |
|
||||
|----------|--------|------------|
|
||||
| Rack Materials | $2,030.00 | 49.5% |
|
||||
| Tools (One-Time) | $57.75 | 1.4% |
|
||||
| Electrical Components | $312.25 | 7.6% |
|
||||
| Inverter | $1,500.00 | 36.6% |
|
||||
| **Contingency Reserve (10%)** | **$200.00** | **4.9%** |
|
||||
| **TOTAL PROJECT BUDGET** | **$4,100.00** | **100%** |
|
||||
|
||||
### Spend to Date
|
||||
|
||||
| Date | Item | Amount | Running Total |
|
||||
|------|------|--------|---------------|
|
||||
| 2026 | First Solar Rack (materials) | $360.95 | $360.95 |
|
||||
| | *Remaining Budget* | *$3,739.05* | |
|
||||
|
||||
---
|
||||
|
||||
### Cost Comparison: Per-Rack Analysis
|
||||
|
||||
| Cost Element | Per Rack | 8 Racks Total |
|
||||
|--------------|----------|---------------|
|
||||
| Steel Posts | $209.82 | $1,678.56 |
|
||||
| U-bolts | $45.92 | $367.36 |
|
||||
| Adjustable Clamps | $11.31 | $90.48 |
|
||||
| **Base Rack Cost** | **$267.05** | **$2,136.40** |
|
||||
| Wiring/Connectors (est.) | $32.95 | $263.60 |
|
||||
| **All-In Rack Cost** | **$301.08** | **$2,400.00** |
|
||||
|
||||
---
|
||||
|
||||
## Project Timeline
|
||||
|
||||
### Phase Overview
|
||||
|
||||
```
|
||||
Week 1-2: [████████] Procurement & Site Prep
|
||||
Week 3-6: [████████████████████████████████] Rack Construction
|
||||
Week 7-8: [████████████] Inverter Installation
|
||||
Week 9: [████] Electrical Wiring
|
||||
Week 10: [████] Testing & Commissioning
|
||||
```
|
||||
|
||||
### Detailed Schedule
|
||||
|
||||
| Phase | Tasks | Duration | Dependencies |
|
||||
|-------|-------|----------|--------------|
|
||||
| **1. Procurement** | Order inverter, purchase remaining steel posts, hardware, wiring | 1-2 weeks | Budget approval |
|
||||
| **2. Site Preparation** | Mark rack locations, clear vegetation if needed | 1 week | Phase 1 |
|
||||
| **3. Rack Construction** | Build 7 remaining racks (1 already complete) | 3-4 weeks | Phase 2 |
|
||||
| **4. Panel Mounting** | Install panels on completed racks | 1 week | Phase 3 |
|
||||
| **5. Inverter Installation** | Mount inverter, connect to panel array | 1 week | Phase 4 |
|
||||
| **6. Electrical Integration** | Run wiring, install disconnects, connect to building | 1 week | Phase 5 |
|
||||
| **7. Testing & Commissioning** | System testing, safety inspection, energize | 1 week | Phase 6 |
|
||||
|
||||
**Estimated Total Duration:** 8-10 weeks
|
||||
|
||||
### Milestones
|
||||
|
||||
- [ ] **M1:** All materials procured
|
||||
- [ ] **M2:** Site preparation complete
|
||||
- [ ] **M3:** All 8 racks constructed
|
||||
- [ ] **M4:** Panels mounted and secured
|
||||
- [ ] **M5:** Inverter installed and connected
|
||||
- [ ] **M6:** System commissioned and operational
|
||||
|
||||
---
|
||||
|
||||
## Risk Analysis
|
||||
|
||||
### Risk Register
|
||||
|
||||
| ID | Risk Description | Probability | Impact | Risk Score | Mitigation Strategy |
|
||||
|----|------------------|-------------|--------|------------|---------------------|
|
||||
| R1 | Wiring costs exceed estimates | Medium | Medium | 6 | Obtain quotes from 2-3 suppliers; consider DIY installation |
|
||||
| R2 | Weather delays rack construction | Medium | Low | 4 | Build buffer into timeline; work during favorable seasons |
|
||||
| R3 | Inverter supply chain delays | Low | High | 5 | Order early; confirm stock before project start |
|
||||
| R4 | Structural issues with racks | Low | Medium | 3 | Follow engineering best practices; inspect posts regularly |
|
||||
| R5 | Utility interconnection delays | Low | Medium | 3 | Research local requirements early; submit paperwork promptly |
|
||||
| R6 | Permit requirements | Medium | Medium | 6 | Verify local building codes before construction |
|
||||
| R7 | Panel compatibility issues | Low | Low | 2 | Confirm panel specs match inverter requirements |
|
||||
| R8 | ROI takes longer than projected | Low | Medium | 3 | Conservative savings estimates; monitor actual output |
|
||||
|
||||
### Risk Matrix
|
||||
|
||||
```
|
||||
IMPACT
|
||||
Low Medium High
|
||||
┌─────────┬─────────┬─────────┐
|
||||
High │ │ R6 │ │
|
||||
PROB ├─────────┼─────────┼─────────┤
|
||||
Medium│ R2 │ R1,R8 │ │
|
||||
├─────────┼─────────┼─────────┤
|
||||
Low│ R7 │ R4,R5 │ R3 │
|
||||
└─────────┴─────────┴─────────┘
|
||||
```
|
||||
|
||||
### Key Risk Mitigations
|
||||
|
||||
#### R1: Wiring Cost Overrun
|
||||
- **Current Status:** Only rough estimates completed
|
||||
- **Action Items:**
|
||||
- [ ] Conduct site survey to determine exact wire runs
|
||||
- [ ] Obtain quotes from multiple electrical suppliers
|
||||
- [ ] Consider aluminum conductors for long runs (cost savings)
|
||||
- [ ] Allocate $200 contingency specifically for electrical
|
||||
|
||||
#### R6: Permit Requirements
|
||||
- **Current Status:** Unknown
|
||||
- **Action Items:**
|
||||
- [ ] Contact local building department
|
||||
- [ ] Research setback requirements for ground-mount systems
|
||||
- [ ] Verify utility interconnection requirements
|
||||
- [ ] Factor permit fees into budget if required
|
||||
|
||||
---
|
||||
|
||||
## Return on Investment Analysis
|
||||
|
||||
### Updated Billing Analysis (15 Months of Data)
|
||||
|
||||
Based on actual Base Power billing data from October 2024 through January 2026:
|
||||
|
||||
| Service Period | Consumption (kWh) | Bill Amount | Effective Rate |
|
||||
|----------------|-------------------|-------------|----------------|
|
||||
| Oct 18 - Nov 19, 2024 | 1,368 | $34.61 | $0.025/kWh* |
|
||||
| Nov 19 - Dec 18, 2024 | 863 | $132.37 | $0.153/kWh |
|
||||
| Dec 18, 2024 - Jan 17, 2025 | 1,092 | $160.33 | $0.147/kWh |
|
||||
| Jan 17 - Feb 19, 2025 | 1,434 | $210.73 | $0.147/kWh |
|
||||
| Feb 19 - Mar 21, 2025 | 1,398 | $199.35 | $0.143/kWh |
|
||||
| Mar 21 - Apr 22, 2025 | 1,472 | $209.71 | $0.143/kWh |
|
||||
| Apr 22 - May 21, 2025 | 1,936 | $277.13 | $0.143/kWh |
|
||||
| May 21 - Jun 20, 2025 | 2,713 | $385.08 | $0.142/kWh |
|
||||
| Jun 20 - Jul 22, 2025 | 2,995 | $423.56 | $0.141/kWh |
|
||||
| Jul 22 - Aug 20, 2025 | 3,015 | $428.76 | $0.142/kWh |
|
||||
| Aug 20 - Sep 19, 2025 | 2,924 | $440.35 | $0.151/kWh |
|
||||
| Sep 19 - Oct 20, 2025 | 2,486 | $372.89 | $0.150/kWh |
|
||||
| Oct 20 - Nov 18, 2025 | 1,553 | $235.81 | $0.152/kWh |
|
||||
| Nov 18 - Dec 18, 2025 | 1,469 | $240.12 | $0.163/kWh |
|
||||
| Dec 18, 2025 - Jan 20, 2026 | 1,549 | $216.25 | $0.140/kWh |
|
||||
| **15-Month Average** | **1,885** | **$264.47** | **$0.140/kWh** |
|
||||
|
||||
*Note: Oct-Nov 2024 bill had credit applied from previous provider transition
|
||||
|
||||
### Seasonal Consumption Patterns
|
||||
|
||||
| Season | Months | Avg Consumption | Avg Bill |
|
||||
|--------|--------|-----------------|----------|
|
||||
| **Summer Peak** | Jun - Sep | 2,912 kWh | $415.89 |
|
||||
| **Winter Low** | Nov - Feb | 1,333 kWh | $175.56 |
|
||||
| **Shoulder** | Mar - May, Oct | 1,777 kWh | $261.55 |
|
||||
|
||||
**Key Insight:** Summer consumption is 2.2× higher than winter, creating opportunity for solar to offset peak production months.
|
||||
|
||||
### NREL PVWatts Production Estimate
|
||||
|
||||
Based on NREL PVWatts analysis for SITER:
|
||||
|
||||
| Parameter | Value |
|
||||
|-----------|-------|
|
||||
| System Capacity | 4.0 kW DC (16 × 250W panels) |
|
||||
| Array Type | Fixed Open Rack (Ground Mount) |
|
||||
| Orientation | 30° tilt, 180° azimuth (South) |
|
||||
| Annual Production | 6,004 kWh |
|
||||
| Monthly Average | 500 kWh |
|
||||
| Daily Average | 16 kWh |
|
||||
| Capacity Factor | 17.1% |
|
||||
| Avg Solar Radiation | 5.52 kWh/m²/day |
|
||||
|
||||
### Ground Mount Advantages at SITER
|
||||
|
||||
The ground-mount configuration at this site has significant advantages:
|
||||
|
||||
| Advantage | Impact |
|
||||
|-----------|--------|
|
||||
| **Optimal Tilt (30°)** | Matches latitude for maximum annual production |
|
||||
| **South-Facing (180°)** | Optimal azimuth for Texas |
|
||||
| **No Trees/Shading** | Minimal shading losses (typical: 3-5%, this site: <1%) |
|
||||
| **Open Rack** | Better airflow = cooler panels = higher efficiency |
|
||||
| **Adjustable Orientation** | Can fine-tune tilt seasonally if desired |
|
||||
|
||||
**Optimized Production Estimate (8% losses vs 14% standard):**
|
||||
|
||||
| Scenario | Losses | Annual kWh | Monthly $ | Payback |
|
||||
|----------|--------|------------|-----------|---------|
|
||||
| Conservative (NREL default) | 14% | 6,004 | $37.61 | 9.1 yrs |
|
||||
| **Optimized (no shade)** | **8%** | **~6,500** | **~$41** | **~8.3 yrs** |
|
||||
|
||||
The site's open exposure and ground-mount flexibility make it an ideal solar location.
|
||||
|
||||
### Monthly Production Profile (NREL)
|
||||
|
||||
| Month | AC Output (kWh) | Daily Avg | Solar Rad (kWh/m²/day) |
|
||||
|-------|-----------------|-----------|------------------------|
|
||||
| Jan | 450 | 15 | 4.58 |
|
||||
| Feb | 453 | 15 | 5.15 |
|
||||
| Mar | 492 | 16 | 5.23 |
|
||||
| Apr | 508 | 17 | 5.61 |
|
||||
| May | 534 | 18 | 5.87 |
|
||||
| Jun | 514 | 17 | 5.94 |
|
||||
| Jul | 555 | 18 | 6.31 |
|
||||
| Aug | 571 | 19 | 6.57 |
|
||||
| Sep | 514 | 17 | 6.01 |
|
||||
| Oct | 516 | 17 | 5.62 |
|
||||
| Nov | 469 | 15 | 4.99 |
|
||||
| Dec | 429 | 14 | 4.39 |
|
||||
| **Annual** | **6,004** | **16** | **5.52** |
|
||||
|
||||
**image-2-placeholder**
|
||||
|
||||
### Investment Summary (Updated)
|
||||
|
||||
| Metric | Value |
|
||||
|--------|-------|
|
||||
| Total Project Cost | $4,100.00 |
|
||||
| Average Monthly Bill (15-mo actual) | $264.47 |
|
||||
| Site Avg Consumption | 1,885 kWh/month (22,614 kWh/year) |
|
||||
| Solar Production (NREL) | 6,004 kWh/year (500 kWh/month) |
|
||||
| Self-Sufficiency | 26.6% |
|
||||
| Base Power Energy Rate | $0.085/kWh |
|
||||
| Base Power Export Rate | $0.04/kWh |
|
||||
|
||||
### Financial Analysis (Updated)
|
||||
|
||||
| Category | kWh/year | Rate | Annual Value |
|
||||
|----------|----------|------|--------------|
|
||||
| Self-Consumed (60%) | 3,602 | $0.085/kWh | $306.18 |
|
||||
| Exported to Grid (40%) | 2,401 | $0.04/kWh | $96.06 |
|
||||
| **Total Annual Value** | **6,004** | | **$402.24** |
|
||||
| **Monthly Savings** | | | **$33.52** |
|
||||
|
||||
### ROI Summary (Updated)
|
||||
|
||||
| Metric | Value |
|
||||
|--------|-------|
|
||||
| Monthly Savings | $33.52 |
|
||||
| Bill Offset | 12.7% (of $264.47 avg bill) |
|
||||
| Payback Period | 10.2 years (122 months) |
|
||||
|
||||
### System Size Scenarios (NREL Analysis)
|
||||
|
||||
| System | kW | kWh/yr | $/mo | Offset | Payback |
|
||||
|--------|-----|--------|------|--------|---------|
|
||||
| 16 × 250W (current) | 4.0 | 6,004 | $33.52 | 12.7% | 10.2 yrs |
|
||||
| 16 × 300W | 4.8 | 7,204 | $40.22 | 15.2% | 8.5 yrs |
|
||||
| 16 × 350W | 5.6 | 8,405 | $46.93 | 17.8% | 7.3 yrs |
|
||||
| 16 × 400W | 6.4 | 9,606 | $53.63 | 20.3% | 6.4 yrs |
|
||||
| 16 × 450W | 7.2 | 10,806 | $60.34 | 22.8% | 5.7 yrs |
|
||||
| 20 × 400W (expanded) | 8.0 | 12,007 | $67.04 | 25.4% | 5.1 yrs |
|
||||
| 24 × 400W | 9.6 | 14,409 | $80.45 | 30.4% | 4.2 yrs |
|
||||
|
||||
**image-4-placeholder**
|
||||
|
||||
**Note:** To achieve 100% bill offset would require ~32 kW (80 panels @ 400W each).
|
||||
|
||||
### 10-Year Financial Projection (Current System: 16 × 250W)
|
||||
|
||||
| Year | Cumulative Savings | Net Position |
|
||||
|------|-------------------|--------------|
|
||||
| 0 | $0 | -$4,100.00 |
|
||||
| 1 | $402.24 | -$3,697.76 |
|
||||
| 2 | $804.48 | -$3,295.52 |
|
||||
| 3 | $1,206.72 | -$2,893.28 |
|
||||
| 4 | $1,608.97 | -$2,491.03 |
|
||||
| 5 | $2,011.21 | -$2,088.79 |
|
||||
| 6 | $2,413.45 | -$1,686.55 |
|
||||
| 7 | $2,815.69 | -$1,284.31 |
|
||||
| 8 | $3,217.93 | -$882.07 |
|
||||
| 9 | $3,620.17 | -$479.83 |
|
||||
| 10 | $4,022.41 | -$77.59 |
|
||||
| 11 | $4,424.65 | +$324.65 |
|
||||
|
||||
**image-3-placeholder**
|
||||
|
||||
### Assumptions
|
||||
|
||||
- NREL PVWatts production estimates based on TMY (Typical Meteorological Year) data
|
||||
- 60% self-consumption / 40% export split (conservative estimate)
|
||||
- System losses of 14% (inverter, wiring, soiling, etc.)
|
||||
- Electricity rates remain constant (conservative - rates typically increase 2-3% annually)
|
||||
- No major maintenance required in first 10 years
|
||||
- Base Power contract at $0.085/kWh remains in effect through Oct 2028
|
||||
- Base Power solar buyback at $0.04/kWh continues
|
||||
- Solar integration with Base Power system is technically feasible
|
||||
|
||||
### Key Considerations
|
||||
|
||||
**Production vs. Consumption Gap:**
|
||||
- Current consumption: ~22,600 kWh/year
|
||||
- Solar production: ~6,000 kWh/year
|
||||
- Gap: ~16,600 kWh/year (73% still from grid/Base Power)
|
||||
|
||||
**Options to Improve Economics:**
|
||||
1. Upgrade to higher-wattage panels (400W+ panels reduce payback to ~6 years)
|
||||
2. Expand system size (additional panels/racks)
|
||||
3. Reduce consumption through efficiency measures
|
||||
4. Add more panels when costs decrease
|
||||
|
||||
### Value Adds Not Quantified
|
||||
|
||||
- **Energy Independence:** Already partially achieved via Base Power; solar adds generation capability
|
||||
- **Property Value:** Solar installations typically increase property value
|
||||
- **Environmental Impact:** Reduced carbon footprint
|
||||
- **Existing Battery Storage:** Already in place via Base Power system
|
||||
- **Rate Hedge:** Protection against future electricity rate increases post-2028
|
||||
- **Redundancy:** Solar + Base Power + Grid provides triple-redundant power architecture
|
||||
|
||||
---
|
||||
|
||||
## Recommendations
|
||||
|
||||
### Immediate Actions
|
||||
|
||||
1. **Approve Budget:** Authorize $4,100 project expenditure
|
||||
2. **Order Inverter:** Confirm Sol-Ark 5K availability and place order
|
||||
3. **Complete Site Survey:** Determine exact wiring requirements and costs
|
||||
4. **Verify Permits:** Contact local building department to confirm requirements
|
||||
|
||||
### Panel Upgrade Consideration
|
||||
|
||||
Based on the updated analysis, upgrading from 250W to 400W panels would:
|
||||
- Increase production from 6,004 to 9,606 kWh/year (+60%)
|
||||
- Increase monthly savings from $33.52 to $53.63
|
||||
- Reduce payback from 10.2 years to 6.4 years
|
||||
- Increase bill offset from 12.7% to 20.3%
|
||||
|
||||
**Recommendation:** If budget allows, consider sourcing 400W panels instead of using existing 250W inventory.
|
||||
|
||||
### Project Execution
|
||||
|
||||
1. Continue rack construction using proven design from Rack #1
|
||||
2. Procure all remaining materials in single order for cost efficiency
|
||||
3. Consider hiring licensed electrician for final grid connection
|
||||
4. Document entire process for future reference/expansion
|
||||
|
||||
### Future Considerations
|
||||
|
||||
- **Base Power Contract Renewal (2028):** Evaluate contract terms vs. solar-only operation
|
||||
- **Panel Expansion:** Inverter can handle additional capacity if needed
|
||||
- **Monitoring:** Add production monitoring system for performance tracking
|
||||
- **Grid Export:** Explore net metering options for excess generation
|
||||
|
||||
---
|
||||
|
||||
## Appendix
|
||||
|
||||
### A. Vendor Information
|
||||
|
||||
**Inverter Supplier:**
|
||||
- EcoDirect
|
||||
- Product: Sol-Ark 5K-5kW-48V Single-Phase Hybrid Inverter
|
||||
- URL: https://www.ecodirect.com/Sol-Ark-5K-5kW-48V-Single-Phase-Hybrid-Inverter-p/sol-ark-5k-1p-n.htm
|
||||
- Price: $1,500.00
|
||||
|
||||
### B. Bill of Materials
|
||||
|
||||
| Item | Specification | Qty Needed | Unit Cost | Total |
|
||||
|------|--------------|------------|-----------|-------|
|
||||
| Steel Posts | 8' galvanized | 48 | $34.97 | $1,678.56 |
|
||||
| U-bolts | 5/16" x 5-3/8" | 112 | $2.33 | $260.96 |
|
||||
| Adjustable Clamps | 2-3/8" galvanized | 24 | $3.77 | $90.48 |
|
||||
| Post Driver | Manual | 1 | $57.75 | $57.75 |
|
||||
| Hybrid Inverter | Sol-Ark 5K | 1 | $1,500.00 | $1,500.00 |
|
||||
| Wiring/Connectors | TBD | - | - | $312.25 |
|
||||
| **TOTAL** | | | | **$3,900.00** |
|
||||
|
||||
*Note: $200 contingency brings total to $4,100.00*
|
||||
|
||||
### C. Rack Construction Details
|
||||
|
||||
**Standard Rack Assembly (Per Rack):**
|
||||
1. Drive 6 steel posts into ground in 2 rows of 3
|
||||
2. Connect posts with horizontal rails using adjustable clamps
|
||||
3. Secure panel mounting rails with U-bolts
|
||||
4. Mount 2 solar panels per rack
|
||||
5. Route wiring through protective conduit
|
||||
|
||||
**Completed:** 1 of 8 racks ($360.95 invested)
|
||||
|
||||
### D. Base Power Billing Details
|
||||
|
||||
**Contract Information:**
|
||||
- Contract #: SITER (renewed Oct 2025)
|
||||
- Contract ID: SITER
|
||||
- Provider: Base Power Company (PUCT License #10338)
|
||||
- Address: 1606 Headway Cir, Ste 9333, Austin, TX 78754
|
||||
- Support: 1-866-479-POWR (7697)
|
||||
|
||||
**Rate Structure:**
|
||||
- Energy Charge: $0.085/kWh (Oct 2025 - Oct 2028)
|
||||
- Previous Rate: $0.090/kWh (Oct 2024 - Oct 2025)
|
||||
- Utility Delivery (Oncor): Pass-through charges (~$0.056/kWh equivalent)
|
||||
- Base Subscription Fee: $10.00/month
|
||||
- Taxes: ~3.7% (SITER rates)
|
||||
|
||||
**Meter Data:**
|
||||
- Consumption Meter #: SITER
|
||||
- Generation Meter #: SITER (dual-purpose)
|
||||
- Reads: Actual (not estimated)
|
||||
- Tracks both Generation (solar/battery) and Consumption
|
||||
|
||||
### E. Base Power Integration Notes
|
||||
|
||||
**Technical Considerations:**
|
||||
- Verify Sol-Ark 5K compatibility with existing Base Power ATS
|
||||
- Confirm DC voltage alignment between solar array and Base Power battery system
|
||||
- Determine optimal AC coupling configuration
|
||||
- Review interconnection requirements with Base Power
|
||||
|
||||
**Contract Considerations:**
|
||||
- Review Base Power contract for solar integration provisions
|
||||
- Confirm no penalties for reduced consumption
|
||||
- Plan for contract renewal negotiations in Oct 2028
|
||||
|
||||
### Base Power Solar Economics
|
||||
|
||||
**Consumption Offset vs. Export Credit:**
|
||||
|
||||
| Scenario | Rate | Benefit |
|
||||
|----------|------|--------|
|
||||
| Solar consumed on-site | $0.085/kWh avoided | Higher value - reduces energy charge |
|
||||
| Solar exported to grid | $0.04/kWh credit | Lower value - but credits apply to entire bill |
|
||||
|
||||
**Optimal Strategy:** Maximize self-consumption during peak production hours (run high-load appliances when solar is generating) to capture the $0.085/kWh value rather than exporting at $0.04/kWh.
|
||||
|
||||
**Key Advantage:** Unlike many providers that only credit against energy charges, Base applies solar credits to the **entire bill** including delivery fees, taxes, and the $10/month subscription fee.
|
||||
|
||||
### F. Document History
|
||||
|
||||
| Version | Date | Author | Changes |
|
||||
|---------|------|--------|---------|
|
||||
| 1.0 | February 2026 | SITER | Initial project documentation |
|
||||
| 1.1 | February 2026 | SITER | Added Base Power infrastructure details |
|
||||
| 1.2 | February 2026 | SITER | Updated with actual billing data (5 months) |
|
||||
| 2.0 | February 2026 | SITER | Updated with complete billing data (15 months), revised consumption averages, seasonal analysis |
|
||||
|
||||
---
|
||||
|
||||
*Document prepared for SITER Board Review*
|
||||
*Project Start Date: 2026*
|
||||
*Target Completion: Q2 2026*
|
||||
Reference in New Issue
Block a user