Professional Documents
Culture Documents
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 7.56 kWp
PV Generator Surface 34.9 m²
Number of PV Modules 18
Number of Inverters 2
No. of battery systems 1
Page 2 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Production Forecast
Production Forecast
PV Generator Output 7.56 kWp
Spec. Annual Yield 884.69 kWh/kWp
Performance Ratio (PR) 84.88 %
Yield Reduction due to Shading 3.5 %/Year
Page 3 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Financial Analysis
Your Gain
Total investment costs 9,072.00 ₹
Internal Rate of Return (IRR) 9.18 %
Amortization Period 11.4 Years
Electricity Production Costs 0.0907 ₹/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 24
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 1 min
Simulation models used:
- Diffuse Irradiation onto Horizontal Plane Hofmann
- Irradiance onto tilted surface Hay & Davies
Consumption
Total Consumption 8000 kWh
New 8000 kWh
Load Peak 0.9 kW
Figure: Consumption
Page 5 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Module Areas
1. Module Area - luky (4) 01-Area Southeast
PV Generator, 1. Module Area - luky (4) 01-Area Southeast
Name luky (4) 01-Area Southeast
PV Modules 12 x TSM-420-NEG9.28 VERTEX S+
2022 (v1)
Manufacturer Trina Solar
Inclination 31 °
Orientation Southeast 140 °
Installation Type Roof parallel
PV Generator Surface 23.3 m²
Page 6 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 7 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Inverter configuration
Configuration 1
Module Areas luky (4) 01-Area Southeast + luky (4) 01-Area Southwest
Inverter 1
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
Inverter 2
Model MIN 3000TL-XH (v1)
Manufacturer GROWATT New Energy Co., Ltd.
Quantity 1
Sizing Factor 84 %
Configuration MPP 1+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 8 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Battery Systems
Battery System
Model SPH 3600+GBLI6531 (6.5kWh) (v2)
Manufacturer GROWATT New Energy Co., Ltd.
Quantity 1
Battery Inverter
Type of Coupling DC intermediate circuit coupling
Nominal output 3 kW
Battery
Manufacturer GROWATT New Energy Co., Ltd.
Model GBLI6531/2 (v1)
Quantity 1
Battery Energy 5.9 kWh
Battery Type Lithium iron phosphate
Page 9 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Simulation Results
Results Total System
PV System
PV Generator Output 7.56 kWp
Spec. Annual Yield 884.69 kWh/kWp
Performance Ratio (PR) 84.88 %
Yield Reduction due to Shading 3.5 %/Year
Appliances
Appliances 8,000 kWh/Year
Standby Consumption (Inverter) 6 kWh/Year
Battery System
Charge at beginning 6 kWh
Battery Charge (PV System) 1,374 kWh/Year
Battery Energy for the Covering of Consumption 1,072 kWh/Year
Losses due to charging/discharging 282 kWh/Year
Losses in Battery 26 kWh/Year
Cycle Load 2.8 %
Service Life >20 Years
Level of Self-sufficiency
Total Consumption 8,006 kWh/Year
covered by grid 4,460 kWh/Year
Level of Self-sufficiency 44.3 %
Page 10 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 11 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 12 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 13 of 24
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) 2,846 kWh/Year
PV Generator Output 7.6 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) 9.18 %
Accrued Cash Flow (Cash Balance) 14,927.69 ₹
Amortization Period 11.4 Years
Electricity Production Costs 0.0907 ₹/kWh
Payment Overview
Specific Investment Costs 1,200.00 ₹/kWp
Investment Costs 9,072.00 ₹
One-off Payments 0.00 ₹
Incoming Subsidies 0.00 ₹
Annual Costs 181.44 ₹/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 157.64 ₹/Year
Inflation Rate for Generation Tariff 1.00 %/Year
Page 14 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 15 of 24
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 ₹ -9,072.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -179.64 ₹ -177.86 ₹ -176.10 ₹ -174.36 ₹ -172.63
Feed-in / Export Tariff ₹ 384.70 ₹ 404.05 ₹ 404.07 ₹ 404.08 ₹ 404.10
Electricity Savings ₹ 446.79 ₹ 473.73 ₹ 492.49 ₹ 512.00 ₹ 532.28
Annual Cash Flow ₹ -8,420.16 ₹ 699.92 ₹ 720.46 ₹ 741.72 ₹ 763.74
Accrued Cash Flow (Cash ₹ -8,420.16 ₹ -7,720.24 ₹ -6,999.79 ₹ -6,258.06 ₹ -5,494.32
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 ₹ -170.92 ₹ -169.23 ₹ -167.56 ₹ -165.90 ₹ -164.26
Feed-in / Export Tariff ₹ 404.12 ₹ 404.14 ₹ 404.16 ₹ 404.18 ₹ 404.19
Electricity Savings ₹ 553.36 ₹ 575.27 ₹ 598.05 ₹ 621.74 ₹ 646.36
Annual Cash Flow ₹ 786.55 ₹ 810.18 ₹ 834.66 ₹ 860.02 ₹ 886.30
Accrued Cash Flow (Cash ₹ -4,707.76 ₹ -3,897.59 ₹ -3,062.93 ₹ -2,202.91 ₹ -1,316.61
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 ₹ -162.63 ₹ -161.02 ₹ -159.42 ₹ -157.85 ₹ -156.28
Feed-in / Export Tariff ₹ 404.21 ₹ 404.23 ₹ 404.25 ₹ 404.27 ₹ 404.29
Electricity Savings ₹ 671.96 ₹ 698.57 ₹ 726.24 ₹ 755.00 ₹ 784.90
Annual Cash Flow ₹ 913.55 ₹ 941.79 ₹ 971.07 ₹ 1,001.42 ₹ 1,032.91
Accrued Cash Flow (Cash ₹ -403.06 ₹ 538.72 ₹ 1,509.79 ₹ 2,511.21 ₹ 3,544.12
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 ₹ -154.74 ₹ -153.20 ₹ -151.69 ₹ -150.19 ₹ -148.70
Feed-in / Export Tariff ₹ 404.31 ₹ 404.32 ₹ 404.34 ₹ 404.36 ₹ 404.38
Electricity Savings ₹ 815.99 ₹ 848.31 ₹ 881.90 ₹ 916.83 ₹ 953.14
Annual Cash Flow ₹ 1,065.56 ₹ 1,099.42 ₹ 1,134.56 ₹ 1,171.00 ₹ 1,208.82
Accrued Cash Flow (Cash ₹ 4,609.68 ₹ 5,709.10 ₹ 6,843.66 ₹ 8,014.66 ₹ 9,223.48
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 ₹ -147.23 ₹ -145.77 ₹ -144.32 ₹ -142.90 ₹ -141.48
Feed-in / Export Tariff ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Electricity Savings ₹ 990.89 ₹ 1,030.13 ₹ 1,070.93 ₹ 1,113.34 ₹ 1,157.43
Annual Cash Flow ₹ 843.66 ₹ 884.36 ₹ 926.60 ₹ 970.44 ₹ 1,015.95
Accrued Cash Flow (Cash ₹ 10,067.14 ₹ 10,951.50 ₹ 11,878.10 ₹ 12,848.55 ₹ 13,864.50
Balance)
Page 16 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Cash flow
Year 26
Investments ₹ 0.00
Operating costs ₹ -140.08
Feed-in / Export Tariff ₹ 0.00
Electricity Savings ₹ 1,203.27
Annual Cash Flow ₹ 1,063.19
Accrued Cash Flow (Cash ₹ 14,927.69
Balance)
Degradation and inflation rates are applied
on a monthly basis over the entire
observation period. This is done in the first
year.
Page 17 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 18 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Overview plan
Page 19 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Dimensioning Plan
Page 20 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 21 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
String Plan
Page 22 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH
Lucky
Page 23 of 24
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 18 Piece
VERTEX S+ 2022
2 Inverter GROWATT New MIN 3600TL-XH 1 Piece
Energy Co., Ltd.
3 Inverter GROWATT New MIN 3000TL-XH 1 Piece
Energy Co., Ltd.
4 Battery System GROWATT New SPH 3600+GBLI6531 1 Piece
Energy Co., Ltd. (6.5kWh)
5 Components Feed-in Meter 1 Piece
6 Components Bidirectional meter 1 Piece
with integrated
dynamic feed-in
control
Page 24 of 24
Created with PV*SOL premium 2022 (R6)
Valentin Software GmbH