System Simulation Report

www.homerenergy.com

File: EEE building Solar PV.homer

Author: Anik

Location: Electrical Engineering Building, KUET, Khulna 9203, Bangladesh

(22°54.0'N, 89°30.2'E)

Total Net Present Cost: $32,502.62

Levelized Cost of Energy ($/kWh): $0.00560

Notes:

Page 1 of 12 www.homerenergy.com Generated 9/16/2019 8:29:11 AM

System Architecture
Component Name Size Unit
CanadianSolar All-Black
PV CS6K-290MS 250 kW
System converter ABB MGS100 188 kW
Grid Grid 999,999 kW
Dispatch strategy HOMER Load Following

Schematic

Page 2 of 12 www.homerenergy.com Generated 9/16/2019 8:29:11 AM

Cost Summary

Net Present Costs

Name Capital Operating Replacement Salvage Resource Total
ABB MGS100 $28,219 $48,640 $11,972 -$2,253 $0.00 $86,578
CanadianSolar
All-Black
CS6K-290MS $272,500 $64,638 $0.00 $0.00 $0.00 $337,138
Grid $0.00 -$391,213 $0.00 $0.00 $0.00 -$391,213
System $300,719 -$277,935 $11,972 -$2,253 $0.00 $32,503

Annualized Costs
Name Capital Operating Replacement Salvage Resource Total
ABB MGS100 $2,183 $3,762 $926.12 -$174.31 $0.00 $6,697
CanadianSolar
All-Black
CS6K-290MS $21,079 $5,000 $0.00 $0.00 $0.00 $26,079
Grid $0.00 -$30,262 $0.00 $0.00 $0.00 -$30,262
System $23,262 -$21,500 $926.12 -$174.31 $0.00 $2,514

Page 3 of 12 www.homerenergy.com Generated 9/16/2019 8:29:11 AM

Cash Flow

Page 4 of 12 www.homerenergy.com Generated 9/16/2019 8:29:12 AM

Electrical Summary

Excess and Unmet

Quantity Value Units
Excess Electricity 4,403 kWh/yr
Unmet Electric Load 0 kWh/yr
Capacity Shortage 0 kWh/yr

Production Summary
Component Production (kWh/yr) Percent
CanadianSolar All-Black
CS6K-290MS 458,683 96.3
Grid Purchases 17,575 3.69
Total 476,258 100

Consumption Summary
Component Consumption (kWh/yr) Percent
AC Primary Load 128,946 28.7
DC Primary Load 0 0
Grid Sales 320,195 71.3
Total 449,141 100

Page 5 of 12 www.homerenergy.com Generated 9/16/2019 8:29:12 AM

PV: CanadianSolar All-Black CS6K-290MS

CanadianSolar All-Black CS6K-290MS Electrical Summary

Quantity Value Units
Minimum Output 0 kW
Maximum Output 232 kW
PV Penetration 356 %
Hours of Operation 4,371 hrs/yr
Levelized Cost 0.0569 $/kWh

CanadianSolar All-Black CS6K-290MS Statistics

Quantity Value Units
Rated Capacity 250 kW
Mean Output 52.4 kW
Mean Output 1,257 kWh/d
Capacity Factor 20.9 %
Total Production 458,683 kWh/yr

CanadianSolar All-Black CS6K-290MS Output (kW)

Page 6 of 12 www.homerenergy.com Generated 9/16/2019 8:29:12 AM

Converter: ABB MGS100

ABB MGS100 Electrical Summary

Quantity Value Units
Hours of Operation 4,371 hrs/yr
Energy Out 431,566 kWh/yr
Energy In 454,280 kWh/yr
Losses 22,714 kWh/yr

ABB MGS100 Statistics

Quantity Value Units
Capacity 188 kW
Mean Output 49.3 kW
Minimum Output 0 kW
Maximum Output 188 kW
Capacity Factor 26.2 %

ABB MGS100 Inverter Output (kW)

ABB MGS100 Rectifier Output (kW)

Page 7 of 12 www.homerenergy.com Generated 9/16/2019 8:29:12 AM

Grid: Grid

Grid rate: Demand 1

Energy Net Energy
Purchased Energy Sold Purchased Peak Demand Energy Demand
Month (kWh) (kWh) (kWh) (kW) Charge Charge
January 0 0 0 4.68 $0.00 $0.00
February 0 0 0 3.45 $0.00 $0.00
March 0 0 0 15.2 $0.00 $0.00
April 0 0 0 92.0 $0.00 $0.00
May 0 0 0 2.62 $0.00 $0.00
June 0 0 0 70.1 $0.00 $0.00
July 0 0 0 98.6 $0.00 $0.00
August 0 0 0 21.1 $0.00 $0.00
September 0 0 0 75.5 $0.00 $0.00
October 0 0 0 60.7 $0.00 $0.00
November 0 0 0 80.3 $0.00 $0.00
December 0 0 0 6.57 $0.00 $0.00
Annual 0 0 0 98.6 $0.00 $0.00

Grid rate: Rate 1

Energy Net Energy
Purchased Energy Sold Purchased Peak Demand Energy Demand
Month (kWh) (kWh) (kWh) (kW) Charge Charge
January 766 38,353 -37,587 0 -$3,759 $0.00
February 643 34,147 -33,504 0 -$3,350 $0.00
March 720 32,467 -31,746 0 -$3,175 $0.00
April 2,382 17,965 -15,583 0 -$1,558 $0.00
May 537 28,578 -28,041 0 -$2,804 $0.00
June 1,647 18,351 -16,704 0 -$1,670 $0.00
July 3,614 14,459 -10,845 0 -$1,085 $0.00
August 826 26,132 -25,306 0 -$2,531 $0.00
September 2,432 19,863 -17,432 0 -$1,743 $0.00
October 1,499 25,408 -23,909 0 -$2,391 $0.00
November 1,692 25,314 -23,622 0 -$2,362 $0.00
December 818 39,158 -38,340 0 -$3,834 $0.00
Annual 17,575 320,195 -302,620 0 -$30,262 $0.00

Page 8 of 12 www.homerenergy.com Generated 9/16/2019 8:29:12 AM

Grid rate: All
Energy Net Energy
Purchased Energy Sold Purchased Peak Demand Energy Demand
Month (kWh) (kWh) (kWh) (kW) Charge Charge
January 766 38,353 -37,587 4.68 -$3,759 $0.00
February 643 34,147 -33,504 3.45 -$3,350 $0.00
March 720 32,467 -31,746 15.2 -$3,175 $0.00
April 2,382 17,965 -15,583 92.0 -$1,558 $0.00
May 537 28,578 -28,041 2.62 -$2,804 $0.00
June 1,647 18,351 -16,704 70.1 -$1,670 $0.00
July 3,614 14,459 -10,845 98.6 -$1,085 $0.00
August 826 26,132 -25,306 21.1 -$2,531 $0.00
September 2,432 19,863 -17,432 75.5 -$1,743 $0.00
October 1,499 25,408 -23,909 60.7 -$2,391 $0.00
November 1,692 25,314 -23,622 80.3 -$2,362 $0.00
December 818 39,158 -38,340 6.57 -$3,834 $0.00
Annual 17,575 320,195 -302,620 98.6 -$30,262 $0.00

Energy Purchased From Grid (kW)

Energy Sold To Grid (kW)

Page 9 of 12 www.homerenergy.com Generated 9/16/2019 8:29:12 AM

Renewable Summary
Capacity-based metrics Value Unit
Nominal renewable capacity divided by total nominal capacity 100 %
Usable renewable capacity divided by total capacity 100 %
Energy-based metrics Value Unit
Total renewable production divided by load 102 %
Total renewable production divided by generation 96.3 %
One minus total nonrenewable production divided by load 100 %
Peak values Value Unit
Renewable output divided by load (HOMER standard) 124 %
Renewable output divided by total generation 100 %
One minus nonrenewable output divided by total load 100 %

Instantaneous Renewable Output Percentage of Total Generation

Instantaneous Renewable Output Percentage of Total Load

100% Minus Instantaneous Nonrenewable Output as Percentage of Total Load

Page 10 of 12 www.homerenergy.com Generated 9/16/2019 8:29:12 AM

Compare Economics

Base case is highlighted in green.

Page 11 of 12 www.homerenergy.com Generated 9/16/2019 8:29:12 AM

Current Annual Nominal Cash Flows

Base Case Annual Nominal Cash Flows

Cumulative Discounted Cash Flows

Page 12 of 12 www.homerenergy.com Generated 9/16/2019 8:29:12 AM