Version 7.2.

18

PVsyst TRIAL
PVsyst - Simulation report
Stand alone system

Project: CIPANCUR
Variant: DTR_project no.2
Stand alone system with batteries
System power: 3060 Wp

PVsyst TRIALBabakan - Indonesia

PVsyst TRIAL

PVsyst TRIAL
Author

PVsyst TRIAL
 Project: CIPANCUR
Variant: DTR_project no.2

PVsyst V7.2.18
VC6, Simulation date:
12/09/22 14:14

PVsyst TRIAL
with v7.2.18

Project summary
Geographical Site Situation Project settings
Babakan Latitude -6.91 °S Albedo 0.20
Indonesia Longitude 106.87 °E
Altitude 571 m
Time zone UTC+7

Meteo data
Babakan
NASA-SSE satellite data 1983-2005 - Synthetic

System summary

PVsyst TRIAL
Stand alone system Stand alone system with batteries

PV Field Orientation User's needs

Fixed plane Daily household consumers
Tilt/Azimuth 20 / 0 ° Constant over the year
Average 10.1 kWh/Day

System information
PV Array Battery pack
Nb. of modules 9 units Technology Lithium-ion, LFP
Pnom total 3060 Wp Nb. of units 5 units
Voltage 240 V
Capacity 52 Ah

Results summary

PVsyst TRIAL
Available Energy
Used Energy
4702 kWh/year
3244 kWh/year

Project and results summary

Specific production 1536 kWh/kWp/year Perf. Ratio PR

Table of contents

General parameters, PV Array Characteristics, System losses

Solar Fraction SF
60.44 %
87.63 %

2
3
Detailed User's needs 5
Main results 6
Loss diagram 7
Special graphs 8
Cost of the system 9
Financial analysis 10

PVsyst TRIAL

PVsyst TRIAL
12/09/22 PVsyst Evaluation mode Page 2/11
 Project: CIPANCUR
Variant: DTR_project no.2

PVsyst V7.2.18
VC6, Simulation date:
12/09/22 14:14

PVsyst TRIAL
with v7.2.18

General parameters
Stand alone system Stand alone system with batteries

PV Field Orientation
Orientation Sheds configuration Models used
Fixed plane No 3D scene defined Transposition Perez
Tilt/Azimuth 20 / 0 ° Diffuse Perez, Meteonorm
Circumsolar separate

User's needs
Daily household consumers
Constant over the year
Average 10.1 kWh/Day

PVsyst TRIAL
PV module
Manufacturer
Model
(Original PVsyst database)
Unit Nom. Power 340 Wp
PV Array Characteristics

Generic
CIGS-3400A1
Battery
Manufacturer
Model
Technology
Nb. of units
Generic
Lithium Series 48V 2.4 kWh
Lithium-ion, LFP
5 in series
Number of PV modules 9 units Discharging min. SOC 10.0 %
Nominal (STC) 3060 Wp Stored energy 10.9 kWh
Modules 1 String x 9 In series Battery Pack Characteristics
At operating cond. (50°C) Voltage 240 V
Pmpp 2848 Wp Nominal Capacity 52 Ah (C10)
U mpp 490 V Temperature Fixed 20 °C
I mpp 5.8 A

PVsyst TRIAL
Controller
Universal controller
Technology
Temp coeff.
Converter
Maxi and EURO efficiencies
MPPT converter
-5.0 mV/°C/Elem.

97.0 / 95.0 %
Battery Management control
Threshold commands as
Charging
Discharging
SOC calculation
SOC = 0.96 / 0.80
SOC = 0.10 / 0.35

Total PV power
Nominal (STC) 3.06 kWp
Total 9 modules
Module area 21.1 m²

Array losses

PVsyst TRIAL
Thermal Loss factor Light soaking (with CIS/CIGS technology) DC wiring losses
Module temperature according to irradiance Gain Fraction 3.5 % Global array res. 1338 mΩ
Uc (const) 20.0 W/m²K Loss Fraction 1.5 % at STC
Uv (wind) 0.0 W/m²K/m/s

Serie Diode Loss Module Quality Loss Module mismatch losses

Voltage drop 0.7 V Loss Fraction -0.6 % Loss Fraction 2.0 % at MPP
Loss Fraction 0.1 % at STC

Strings Mismatch loss

Loss Fraction 0.1 %

PVsyst TRIAL
12/09/22 PVsyst Evaluation mode Page 3/11
 Project: CIPANCUR
Variant: DTR_project no.2

PVsyst V7.2.18
VC6, Simulation date:
12/09/22 14:14

PVsyst TRIAL
with v7.2.18

Array losses
IAM loss factor
Incidence effect (IAM): Fresnel, AR coating, n(glass)=1.526, n(AR)=1.290

0° 30° 50° 60° 70° 75° 80° 85° 90°

1.000 0.999 0.987 0.962 0.892 0.816 0.681 0.440 0.000

PVsyst TRIAL

PVsyst TRIAL

PVsyst TRIAL

PVsyst TRIAL
12/09/22 PVsyst Evaluation mode Page 4/11
 Project: CIPANCUR
Variant: DTR_project no.2

PVsyst V7.2.18
VC6, Simulation date:
12/09/22 14:14

PVsyst TRIAL
with v7.2.18

Detailed User's needs

Daily household consumers, Constant over the year, average = 10.1 kWh/day
Annual values Hourly distribution

Use 5 days a week Number Power Use Energy

W Hour/day Wh/day
Lamps (LED or fluo) 15 10W/lamp 12.0 1800
Laptop 7 60W/app 8.0 3360
PC 3 500W tot 6.0 9000
Stand-by consumers 24.0 24
Total daily energy 14184Wh/day

PVsyst TRIAL

PVsyst TRIAL

PVsyst TRIAL

PVsyst TRIAL
12/09/22 PVsyst Evaluation mode Page 5/11
 Project: CIPANCUR
Variant: DTR_project no.2

PVsyst V7.2.18
VC6, Simulation date:
12/09/22 14:14

PVsyst TRIAL
with v7.2.18

Main results
System Production
Available Energy 4702 kWh/year Specific production 1536 kWh/kWp/year
Used Energy 3244 kWh/year Performance Ratio PR 60.44 %
Excess (unused) 1378 kWh/year Solar Fraction SF 87.63 %
Loss of Load Battery aging (State of Wear)
Time Fraction 11.4 % Cycles SOW 97.7 %
Missing Energy 458 kWh/year Static SOW 90.0 %
Battery lifetime 10.0 years

Economic evaluation
Investment Yearly cost LCOE

PVsyst TRIAL
Global 72288572.75 IDR Annuities 0.00 IDR/yr Energy cost 0.00 IDR/kWh
Specific 23624 IDR/Wp Run. costs 0.00 IDR/yr
Payback period 13.0 years

Normalized productions (per installed kWp) Performance Ratio PR

PVsyst TRIAL GlobHor

kWh/m²
GlobEff
kWh/m²
Balances and main results

E_Avail
kWh
EUnused
kWh
E_Miss
kWh
E_User
kWh
E_Load
kWh
SolFrac
ratio
January 131.8 111.6 306.1 61.6 88.92 237.3 326.2 0.727
February 118.7 106.4 291.1 53.7 48.39 235.3 283.7 0.829
March 146.3 140.1 381.7 119.8 66.27 245.8 312.0 0.788
April 142.8 148.0 407.3 158.8 49.58 248.3 297.9 0.834
May 144.8 160.7 440.3 139.5 27.68 298.6 326.2 0.915
June 137.4 157.1 430.6 134.5 17.39 280.5 297.9 0.942
July 149.4 169.8 466.1 162.4 15.02 297.0 312.0 0.952

PVsyst TRIAL
August 161.5 173.8 475.6 155.9 13.60 312.6 326.2 0.958
September 165.0 164.5 449.8 177.8 23.40 260.3 283.7 0.918
October 161.2 148.2 407.0 109.8 30.81 295.4 326.2 0.906
November 140.1 120.5 330.9 46.2 30.10 281.9 312.0 0.904
December 138.0 114.5 315.1 57.9 46.96 250.9 297.9 0.842
Year 1736.9 1715.2 4701.7 1377.9 458.10 3243.9 3702.0 0.876

Legends
GlobHor Global horizontal irradiation E_User Energy supplied to the user
GlobEff Effective Global, corr. for IAM and shadings E_Load Energy need of the user (Load)
E_Avail Available Solar Energy SolFrac Solar fraction (EUsed / ELoad)
EUnused Unused energy (battery full)
E_Miss Missing energy

PVsyst TRIAL
12/09/22 PVsyst Evaluation mode Page 6/11
 Project: CIPANCUR
Variant: DTR_project no.2

PVsyst V7.2.18
VC6, Simulation date:
12/09/22 14:14

PVsyst TRIAL
with v7.2.18

Loss diagram
1737 kWh/m² Global horizontal irradiation
+1.0% Global incident in coll. plane

-2.21% IAM factor on global

1715 kWh/m² * 21 m² coll. Effective irradiation on collectors

efficiency at STC = 14.50% PV conversion

5253 kWh Array nominal energy (at STC effic.)

-0.59% PV loss due to irradiance level

PVsyst TRIAL -7.68%

+3.50%

+0.63%

-2.10%
PV loss due to temperature

Light soaking for CIS

Module quality loss

Mismatch loss, modules and strings

-1.11% Ohmic wiring loss

-28.35% Unused energy (battery full)

PVsyst TRIAL
3482 kWh Effective energy at the output of the array

-4.47% Converter Loss during operation (efficiency)

-0.03% Converter Loss over nominal conv. power

-0.05% Converter Loss due to power threshold
0.00% Converter Loss over nominal conv. voltage

Missing 0.00% Converter Loss due to voltage threshold

energy 3324 kWh Converter losses (effic, overload)

Direct use Stored Battery Storage
12.37% 51.8% 48.2%
-0.15% Battery Stored Energy balance
458.1 kWh
-2.12% Battery efficiency loss
-1.36% Charge/Disch. Current Efficiency Loss

PVsyst TRIAL 3244 kWh

3702 kWh
-0.22% Battery Self-discharge Current
Energy supplied to the user

Energy need of the user (Load)

PVsyst TRIAL
12/09/22 PVsyst Evaluation mode Page 7/11
 Project: CIPANCUR
Variant: DTR_project no.2

PVsyst V7.2.18
VC6, Simulation date:
12/09/22 14:14

PVsyst TRIAL
with v7.2.18

Special graphs
Daily Input/Output diagram

PVsyst TRIAL

PVsyst TRIAL

PVsyst TRIAL

PVsyst TRIAL
12/09/22 PVsyst Evaluation mode Page 8/11
 Project: CIPANCUR
Variant: DTR_project no.2

PVsyst V7.2.18
VC6, Simulation date:
12/09/22 14:14

PVsyst TRIAL
with v7.2.18

Cost of the system

Installation costs

Item Quantity Cost Total

units IDR IDR
Batteries 5 14457714.55 72288572.75
Total 72288572.75
Depreciable asset 72288572.75

Operating costs

PVsyst TRIAL
Item Total
IDR/year
Total (OPEX) 0.00

System summary
Total installation cost 72288572.75 IDR
Operating costs 0.00 IDR/year
Excess energy (battery full) 1378 kWh/year
Used solar energy 3244 kWh/year
Used energy cost 1114.216 IDR/kWh

PVsyst TRIAL

PVsyst TRIAL

PVsyst TRIAL
12/09/22 PVsyst Evaluation mode Page 9/11
 Project: CIPANCUR
Variant: DTR_project no.2

PVsyst V7.2.18
VC6, Simulation date:
12/09/22 14:14

PVsyst TRIAL
with v7.2.18

Financial analysis
Simulation period
Project lifetime 20 years Start year 2023

Income variation over time

Inflation 0.00 %/year
Production variation (aging) 0.00 %/year
Discount rate 0.00 %/year

Financing
Own funds 72288572.75 IDR

Self-consumption

PVsyst TRIAL
Consumption tariff 1700.0000 IDR/kWh
Tariff evolution +0.1 %/year

Return on investment
Payback period 13.0 years
Net present value (NPV) 39058381.68 IDR
Return on investment (ROI) 54.0 %

Detailed economic results (IDR)

Run. Self-cons. Cumul. %

costs saving profit amorti.
2023 0 5514643 -66773930 7.6%
2024 0 5520158 -61253772 15.3%
2025 0 5525678 -55728094 22.9%
2026 0 5531203 -50196891 30.6%

PVsyst TRIAL
2027 0 5536735 -44660156 38.2%
2028 0 5542271 -39117885 45.9%
2029 0 5547814 -33570071 53.6%
2030 0 5553361 -28016710 61.2%
2031 0 5558915 -22457795 68.9%
2032 0 5564474 -16893322 76.6%
2033 0 5570038 -11323283 84.3%
2034 0 5575608 -5747675 92.0%
2035 0 5581184 -166491 99.8%
2036 0 5586765 5420274 107.5%
2037 0 5592352 11012626 115.2%
2038 0 5597944 16610570 123.0%
2039 0 5603542 22214112 130.7%
2040 0 5609146 27823257 138.5%

PVsyst TRIAL
2041 0 5614755 33438012 146.3%
2042 0 5620370 39058382 154.0%
Total 0 111346954 39058382 154.0%

PVsyst TRIAL
12/09/22 PVsyst Evaluation mode Page 10/11
 Project: CIPANCUR
Variant: DTR_project no.2

PVsyst V7.2.18
VC6, Simulation date:
12/09/22 14:14

PVsyst TRIAL
with v7.2.18

Financial analysis
Yearly net profit (IDR)

PVsyst TRIAL

PVsyst TRIAL Cumulative cashflow (IDR)

PVsyst TRIAL

PVsyst TRIAL
12/09/22 PVsyst Evaluation mode Page 11/11