File size: 9,171 Bytes
c862e36
1776bfe
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
c862e36
1776bfe
 
 
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
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
import streamlit as st
import pandas as pd
import numpy as np
import math
import matplotlib.pyplot as plt
import numpy_financial as npf
from reportlab.platypus import SimpleDocTemplate, Paragraph, Spacer
from reportlab.lib.pagesizes import A4
from reportlab.lib.styles import getSampleStyleSheet
import io
import xlsxwriter

# ===============================
# CONFIGURATION
# ===============================
SYSTEM_LOSSES = 0.20
PANEL_COST_PER_WATT = 55
INSTALLATION_COST_PER_WATT = 35
LITHIUM_BATTERY_COST_5KWH = 95000

CITY_SUNLIGHT = {
    "Karachi": 6.2,
    "Lahore": 5.5,
    "Islamabad": 5.2,
    "Peshawar": 5.6,
    "Quetta": 6.5,
}

APPLIANCES_RESIDENTIAL = {
    "LED Bulb (12W)": 12,
    "Fan (80W)": 80,
    "Refrigerator (200W)": 200,
    "LED TV (150W)": 150,
    "Air Conditioner 1.5 Ton (1500W)": 1500,
    "Washing Machine (500W)": 500,
    "Water Pump (750W)": 750,
    "Laptop (65W)": 65,
    "Iron (1000W)": 1000,
}

APPLIANCES_COMMERCIAL = {
    "CNC Machine (2kW)": 2000,
    "Industrial AC (5kW)": 5000,
    "Lighting System (1kW)": 1000,
    "Water Pump 3HP (2.2kW)": 2200,
    "Server Rack (1.5kW)": 1500,
}

RESIDENTIAL_TARIFF = [
    (100, 22),
    (100, 32),
    (100, 38),
    (100, 42),
    (100, 48),
    (np.inf, 65),
]

COMMERCIAL_TARIFF = 72  # PKR/unit average

# ===============================
# FUNCTIONS
# ===============================

def calculate_residential_bill(units):
    remaining = units
    bill = 0
    for slab_units, rate in RESIDENTIAL_TARIFF:
        if remaining > slab_units:
            bill += slab_units * rate
            remaining -= slab_units
        else:
            bill += remaining * rate
            break
    return bill

def calculate_commercial_bill(units):
    return units * COMMERCIAL_TARIFF

def calculate_system(load_watts, hours, sunlight):
    daily_kwh = (load_watts * hours) / 1000
    adjusted_kwh = daily_kwh / (1 - SYSTEM_LOSSES)
    required_kw = adjusted_kwh / sunlight
    return daily_kwh, round(required_kw, 2)

def calculate_battery(daily_kwh, backup_hours):
    backup_kwh = (daily_kwh / 24) * backup_hours
    batteries = math.ceil(backup_kwh / 5)
    return batteries

def calculate_cost(system_kw, batteries, system_type):
    base_cost = system_kw * 1000 * (PANEL_COST_PER_WATT + INSTALLATION_COST_PER_WATT)
    battery_cost = batteries * LITHIUM_BATTERY_COST_5KWH
    if system_type == "On-Grid":
        return base_cost
    elif system_type == "Off-Grid":
        return base_cost + battery_cost
    else:
        return base_cost * 1.1 + battery_cost

def emi_calculator(principal, annual_rate, years):
    r = annual_rate / 100 / 12
    n = years * 12
    emi = principal * r * (1 + r)**n / ((1 + r)**n - 1)
    return round(emi)

def financial_projection(total_cost, daily_kwh, mode, years=25, inflation_rate=5, energy_price_increase=7):
    monthly_units = daily_kwh * 30
    cashflows = []
    for year in range(1, years+1):
        if mode == "Homeowner":
            monthly_bill = calculate_residential_bill(monthly_units * ((1 + energy_price_increase/100)**(year-1)))
        else:
            monthly_bill = calculate_commercial_bill(monthly_units * ((1 + energy_price_increase/100)**(year-1)))
        annual_savings = monthly_bill * 12
        cashflows.append(annual_savings)
    npv = npf.npv(inflation_rate/100, [-total_cost]+cashflows)
    irr = npf.irr([-total_cost]+cashflows)
    payback_year = next((i for i, cf in enumerate(np.cumsum(cashflows), 1) if cf >= total_cost), None)
    cumulative_savings = np.cumsum(cashflows)
    return cashflows, round(npv,2), round(irr*100,2), payback_year, cumulative_savings

def generate_pdf(report_data):
    file_path = "solar_report.pdf"
    doc = SimpleDocTemplate(file_path, pagesize=A4)
    elements = []
    styles = getSampleStyleSheet()
    elements.append(Paragraph("<b>Pakistan Solar Feasibility Report</b>", styles['Title']))
    elements.append(Spacer(1, 12))
    for key, value in report_data.items():
        elements.append(Paragraph(f"<b>{key}:</b> {value}", styles['Normal']))
        elements.append(Spacer(1, 8))
    doc.build(elements)
    return file_path

def generate_excel(report_data):
    output = io.BytesIO()
    workbook = xlsxwriter.Workbook(output)
    worksheet = workbook.add_worksheet("Solar Report")
    bold = workbook.add_format({'bold': True})
    row = 0
    for key, value in report_data.items():
        worksheet.write(row, 0, key, bold)
        worksheet.write(row, 1, str(value))
        row += 1
    workbook.close()
    output.seek(0)
    return output

# ===============================
# STREAMLIT APP
# ===============================
st.set_page_config(layout="wide")
st.title("๐Ÿ‡ต๐Ÿ‡ฐ Pakistan Solar Engineering & Financial Dashboard")

audience = st.selectbox("Select Audience", ["Homeowner", "Solar Company", "Industrial Investor"])
city = st.selectbox("Select City", list(CITY_SUNLIGHT.keys()))
sunlight = CITY_SUNLIGHT[city]

if audience == "Homeowner":
    appliances = st.multiselect("Select Appliances", list(APPLIANCES_RESIDENTIAL.keys()))
elif audience == "Solar Company":
    appliances = st.multiselect("Select Residential / Commercial Appliances", 
                                list(APPLIANCES_RESIDENTIAL.keys()) + list(APPLIANCES_COMMERCIAL.keys()))
else:
    appliances = st.multiselect("Select Industrial Equipment", list(APPLIANCES_COMMERCIAL.keys()))

hours = st.slider("Usage Hours per Day", 1, 24, 8)
system_type = st.radio("System Type", ["On-Grid", "Off-Grid", "Hybrid"])
backup_hours = st.slider("Battery Backup Hours", 0, 24, 4)

if st.button("Calculate Solar System"):
    if not appliances:
        st.error("Please select at least one appliance or equipment")
    else:
        total_load = sum(APPLIANCES_RESIDENTIAL.get(a,0) + APPLIANCES_COMMERCIAL.get(a,0) for a in appliances)
        daily_kwh, system_kw = calculate_system(total_load, hours, sunlight)
        batteries = calculate_battery(daily_kwh, backup_hours)
        total_cost = calculate_cost(system_kw, batteries, system_type)

        interest = st.slider("Bank Interest Rate (%)", 5, 25, 15)
        years_loan = st.slider("Loan Duration (Years)", 1, 10, 5)
        emi = emi_calculator(total_cost, interest, years_loan)

        cashflows, npv, irr, payback_year, cumulative_savings = financial_projection(total_cost, daily_kwh, audience)

        # Display Results
        st.subheader("System Analysis")
        st.write(f"Total Load: {total_load} W")
        st.write(f"Daily Energy Consumption: {round(daily_kwh,2)} kWh")
        st.write(f"Required System Size: {system_kw} kW")
        st.write(f"Battery Units Required (5kWh each): {batteries}")
        st.write(f"Estimated System Cost: PKR {round(total_cost):,}")
        st.write(f"EMI (Monthly): PKR {emi:,}")
        st.write(f"25-Year Projection: NPV = PKR {npv:,}, IRR = {irr}%, Payback Year = {payback_year}")

        # Dashboard
        st.subheader("๐Ÿ”น Daily Load vs Solar Generation")
        hours_day = np.arange(0,24,1)
        load_profile = np.array([total_load]*24)
        solar_profile = np.array([system_kw*1000/sunlight]*24)
        plt.figure(figsize=(10,4))
        plt.plot(hours_day, load_profile, label="Load (W)")
        plt.plot(hours_day, solar_profile, label="Solar Generation (W)")
        plt.xlabel("Hour of Day")
        plt.ylabel("Power (W)")
        plt.title("Daily Load vs Solar Generation")
        plt.legend()
        st.pyplot(plt)

        st.subheader("๐Ÿ”น Cumulative Savings Over 25 Years")
        plt.figure(figsize=(10,4))
        plt.plot(range(1,26), cumulative_savings, marker='o')
        plt.axhline(total_cost, color='r', linestyle='--', label="Total System Cost")
        plt.xlabel("Year")
        plt.ylabel("Cumulative Savings (PKR)")
        plt.title("Payback & Savings Curve")
        plt.legend()
        st.pyplot(plt)

        st.subheader("๐Ÿ”น Yearly Cashflows")
        df_cashflow = pd.DataFrame({"Year": range(1,26), "Annual Savings (PKR)": cashflows})
        st.dataframe(df_cashflow)

        st.subheader("๐Ÿ”น Carbon Emission Reduction Estimate")
        co2_per_kwh = 0.85
        total_co2_saved = round(daily_kwh * 365 * 25 * co2_per_kwh)
        st.write(f"Estimated CO2 Reduction over 25 years: {total_co2_saved:,} kg (~{total_co2_saved/1000:,} tons)")

        # PDF & Excel
        report_data = {
            "Audience": audience,
            "City": city,
            "System Type": system_type,
            "Total Load (W)": total_load,
            "Daily Energy (kWh)": round(daily_kwh,2),
            "System Size (kW)": system_kw,
            "Battery Units": batteries,
            "Total Cost (PKR)": round(total_cost),
            "EMI (PKR)": emi,
            "25-Year NPV (PKR)": npv,
            "IRR (%)": irr,
            "Payback Year": payback_year
        }

        pdf_file = generate_pdf(report_data)
        excel_file = generate_excel(report_data)

        with open(pdf_file, "rb") as f:
            st.download_button("Download PDF Report", f, file_name="Solar_Report_Pakistan.pdf")
        st.download_button("Download Excel Report", data=excel_file, file_name="Solar_Report_Pakistan.xlsx")