Professional Documents
Culture Documents
Lucky
Lucky
21-10-2022
Your PV system
Address of Installation
G39G+FXC Birmingham, United Kingdom
Project Overview
PV System
3D, Grid-connected PV System with Electrical Appliances and Battery Systems
Climate Data G39G+FXC Birmingham, United
Kingdom, GBR (1991 - 2010)
Values source Meteonorm 7.3(i)
PV Generator Output 10.08 kWp
PV Generator Surface 46.6 m²
Number of PV Modules 24
Number of Inverters 2
No. of battery systems 1
Page 2 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Production Forecast
Production Forecast
PV Generator Output 10.08 kWp
Spec. Annual Yield 888.02 kWh/kWp
Performance Ratio (PR) 86.31 %
Yield Reduction due to Shading 2.7 %/Year
Page 3 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Financial Analysis
Your Gain
Total investment costs 12,096.00 ₹
Internal Rate of Return (IRR) 10.12 %
Amortization Period 10.6 Years
Electricity Production Costs 0.0879 ₹/kWh
Energy Balance/Feed-in Concept Surplus Feed-in
The results have been calculated with a mathematical model calculation from Valentin Software GmbH (PV*SOL algorithms). The
actual yields from the solar power system may differ as a result of weather variations, the efficiency of the modules and inverter,
and other factors.
Page 4 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Climate Data
Location G39G+FXC Birmingham, United Kingdom, GBR (1991 -
2010)
Values source Meteonorm 7.3(i)
Resolution of the data 1h
Simulation models used:
- Diffuse Irradiation onto Horizontal Plane Hofmann
- Irradiance onto tilted surface Hay & Davies
Consumption
Total Consumption 12000 kWh
New 12000 kWh
Load Peak 1.4 kW
Figure: Consumption
Page 5 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Module Areas
1. Module Area - Building 01-Roof Area Southwest
PV Generator, 1. Module Area - Building 01-Roof Area Southwest
Name Building 01-Roof Area Southwest
PV Modules 6 x TSM-420-NEG9.28 VERTEX S+
2022 (v1)
Manufacturer Trina Solar
Inclination 30 °
Orientation Southwest 228 °
Installation Type Roof parallel
PV Generator Surface 11.6 m²
Page 6 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 7 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 8 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Inverter configuration
Configuration 1
Module Areas Building 01-Roof Area Southwest + luky (2) 01-Area
Southwest + luky (2) 01-Area Southeast
Inverter 1
Model MIN 3600TL-XH (v1)
Manufacturer GROWATT New Energy Co., Ltd.
Quantity 1
Sizing Factor 140 %
Configuration MPP 1:
1x6
MPP 2:
1x6
Inverter 2
Model MIN 3600TL-XH (v1)
Manufacturer GROWATT New Energy Co., Ltd.
Quantity 1
Sizing Factor 140 %
Configuration MPP 1: 1 x 6
MPP 2: 1 x 6
AC Mains
AC Mains
Number of Phases 3
Mains voltage between phase and neutral 230 V
Displacement Power Factor (cos phi) +/- 1
Page 9 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Battery Systems
Battery System
Model SPH 5000TL3 BH-UP +ARK HV Battery
*4(10.24kWh) (v2)
Manufacturer GROWATT New Energy Co., Ltd.
Quantity 1
Battery Inverter
Type of Coupling DC intermediate circuit coupling
Nominal output 5 kW
Battery
Manufacturer GROWATT New Energy Co., Ltd.
Model ARK 2.5H-A1 (v1)
Quantity 4
Battery Energy 9.2 kWh
Battery Type Lithium iron phosphate
Page 10 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Simulation Results
Results Total System
PV System
PV Generator Output 10.08 kWp
Spec. Annual Yield 888.02 kWh/kWp
Performance Ratio (PR) 86.31 %
Yield Reduction due to Shading 2.7 %/Year
Appliances
Appliances 12,000 kWh/Year
Standby Consumption (Inverter) 6 kWh/Year
Battery System
Charge at beginning 9 kWh
Battery Charge (PV System) 1,253 kWh/Year
Battery Energy for the Covering of Consumption 1,090 kWh/Year
Losses due to charging/discharging 154 kWh/Year
Losses in Battery 18 kWh/Year
Cycle Load 2.5 %
Service Life >20 Years
Level of Self-sufficiency
Total Consumption 12,006 kWh/Year
covered by grid 6,897 kWh/Year
Level of Self-sufficiency 42.5 %
Page 11 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 12 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 13 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 14 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Financial Analysis
Overview
System Data
Grid Feed-in in the first year (incl. module degradation) 3,686 kWh/Year
PV Generator Output 10.1 kWp
Start of Operation of the System 16-09-2022
Assessment Period 25 Years
Interest on Capital 1 %
Economic Parameters
Internal Rate of Return (IRR) 10.12 %
Accrued Cash Flow (Cash Balance) 22,800.26 ₹
Amortization Period 10.6 Years
Electricity Production Costs 0.0879 ₹/kWh
Payment Overview
Specific Investment Costs 1,200.00 ₹/kWp
Investment Costs 12,096.00 ₹
One-off Payments 0.00 ₹
Incoming Subsidies 0.00 ₹
Annual Costs 241.92 ₹/Year
Other Revenue or Savings 0.00 ₹/Year
FIT 2017 (Oct - Dec) Higher Rate - Export tariff with 50%
deeming - Building Attached
Validity 16-09-2022 - 15-09-2042
Specific generation remuneration 0.0491 ₹/kWh
Generation Tariff 216.96 ₹/Year
Inflation Rate for Generation Tariff 1.00 %/Year
Page 15 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 16 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Cash flow
Cash flow
Year 1 Year 2 Year 3 Year 4 Year 5
Investments ₹ -12,096.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -239.52 ₹ -237.15 ₹ -234.81 ₹ -232.48 ₹ -230.18
Feed-in / Export Tariff ₹ 547.96 ₹ 575.32 ₹ 575.35 ₹ 575.38 ₹ 575.40
Electricity Savings ₹ 643.16 ₹ 682.79 ₹ 709.83 ₹ 737.94 ₹ 767.17
Annual Cash Flow ₹ -11,144.40 ₹ 1,020.96 ₹ 1,050.37 ₹ 1,080.84 ₹ 1,112.39
Accrued Cash Flow (Cash ₹ -11,144.40 ₹ -10,123.44 ₹ -9,073.07 ₹ -7,992.23 ₹ -6,879.84
Balance)
Cash flow
Year 6 Year 7 Year 8 Year 9 Year 10
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -227.90 ₹ -225.64 ₹ -223.41 ₹ -221.20 ₹ -219.01
Feed-in / Export Tariff ₹ 575.43 ₹ 575.45 ₹ 575.48 ₹ 575.51 ₹ 575.53
Electricity Savings ₹ 797.55 ₹ 829.14 ₹ 861.97 ₹ 896.11 ₹ 931.60
Annual Cash Flow ₹ 1,145.08 ₹ 1,178.95 ₹ 1,214.04 ₹ 1,250.42 ₹ 1,288.13
Accrued Cash Flow (Cash ₹ -5,734.76 ₹ -4,555.82 ₹ -3,341.77 ₹ -2,091.35 ₹ -803.23
Balance)
Cash flow
Year 11 Year 12 Year 13 Year 14 Year 15
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -216.84 ₹ -214.69 ₹ -212.57 ₹ -210.46 ₹ -208.38
Feed-in / Export Tariff ₹ 575.56 ₹ 575.59 ₹ 575.61 ₹ 575.64 ₹ 575.66
Electricity Savings ₹ 968.49 ₹ 1,006.85 ₹ 1,046.73 ₹ 1,088.18 ₹ 1,131.28
Annual Cash Flow ₹ 1,327.22 ₹ 1,367.74 ₹ 1,409.77 ₹ 1,453.36 ₹ 1,498.56
Accrued Cash Flow (Cash ₹ 523.99 ₹ 1,891.73 ₹ 3,301.50 ₹ 4,754.86 ₹ 6,253.43
Balance)
Cash flow
Year 16 Year 17 Year 18 Year 19 Year 20
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -206.31 ₹ -204.27 ₹ -202.25 ₹ -200.25 ₹ -198.26
Feed-in / Export Tariff ₹ 575.69 ₹ 575.72 ₹ 575.74 ₹ 575.77 ₹ 575.80
Electricity Savings ₹ 1,176.08 ₹ 1,222.66 ₹ 1,271.08 ₹ 1,321.42 ₹ 1,373.75
Annual Cash Flow ₹ 1,545.46 ₹ 1,594.10 ₹ 1,644.57 ₹ 1,696.94 ₹ 1,751.28
Accrued Cash Flow (Cash ₹ 7,798.88 ₹ 9,392.98 ₹ 11,037.56 ₹ 12,734.50 ₹ 14,485.78
Balance)
Cash flow
Year 21 Year 22 Year 23 Year 24 Year 25
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -196.30 ₹ -194.36 ₹ -192.43 ₹ -190.53 ₹ -188.64
Feed-in / Export Tariff ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Electricity Savings ₹ 1,428.16 ₹ 1,484.72 ₹ 1,543.52 ₹ 1,604.65 ₹ 1,668.20
Annual Cash Flow ₹ 1,231.86 ₹ 1,290.36 ₹ 1,351.09 ₹ 1,414.12 ₹ 1,479.56
Accrued Cash Flow (Cash ₹ 15,717.64 ₹ 17,008.00 ₹ 18,359.09 ₹ 19,773.21 ₹ 21,252.77
Balance)
Page 17 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Cash flow
Year 26
Investments ₹ 0.00
Operating costs ₹ -186.77
Feed-in / Export Tariff ₹ 0.00
Electricity Savings ₹ 1,734.27
Annual Cash Flow ₹ 1,547.49
Accrued Cash Flow (Cash ₹ 22,800.26
Balance)
Degradation and inflation rates are applied
on a monthly basis over the entire
observation period. This is done in the first
year.
Page 18 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 19 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Overview plan
Page 20 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Dimensioning Plan
Page 21 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 22 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 23 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
String Plan
Page 24 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 25 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 26 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Parts list
Parts list
# Type Item number Manufacturer Name Quantity Unit
1 PV Module Trina Solar TSM-420-NEG9.28 24 Piece
VERTEX S+ 2022
2 Inverter GROWATT New MIN 3600TL-XH 2 Piece
Energy Co., Ltd.
3 Battery System GROWATT New SPH 5000TL3 BH-UP 1 Piece
Energy Co., Ltd. +ARK HV Battery
*4(10.24kWh)
4 Components Feed-in Meter 1 Piece
5 Components Bidirectional meter 1 Piece
with integrated
dynamic feed-in
control
Page 27 of 27
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH