Lucky 11

Lucky 11
G39G+FXC Birmingham, United Kingdom
Project Name: Lucky 11
21-10-2022
Your PV system
Address of Installation
G39G+FXC Birmingham, United Kingdom
Created with PV*SOL premium 2022 (R6)

Valentin Software GmbH
Lucky 11
Project Overview
Figure: Overview Image, 3D Design
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 24
Lucky 11
Figure: Schematic diagram
Production Forecast
Production Forecast
Spec. Annual Yield 858.06 kWh/kWp
Performance Ratio (PR) 83.59 %
Yield Reduction due to Shading 4.2 %/Year
PV Generator Energy (AC grid) with battery 8,461 kWh/Year

Direct Own Use 4,374 kWh/Year
Down-regulation at Feed-in Point 0 kWh/Year
Grid Feed-in 4,086 kWh/Year
Own Power Consumption 51.7 %
CO₂ Emissions avoided 3,878 kg / year
Level of Self-sufficiency 43.7 %
Page 3 of 24
Lucky 11
Financial Analysis
Your Gain
Total investment costs 12,096.00 ₹
Internal Rate of Return (IRR) 8.70 %
Amortization Period 11.8 Years
Electricity Production Costs 0.0914 ₹/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
Lucky 11
Set-up of the System

Overview
System Data
Type of System 3D, Grid-connected PV System with Electrical Appliances
and Battery Systems
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 10000 kWh
New 10000 kWh
Load Peak 1.1 kW
Figure: Consumption
Page 5 of 24
Lucky 11
Module Areas
1. Module Area - luky (4) 01-Area Southwest
PV Generator, 1. Module Area - luky (4) 01-Area Southwest
Name luky (4) 01-Area Southwest
PV Modules 12 x TSM-420-NEG9.28 VERTEX S+
2022 (v1)
Manufacturer Trina Solar
Inclination 31 °
Orientation Southwest 231 °
Installation Type Roof parallel
Figure: 1. Module Area - luky (4) 01-Area Southwest
Page 6 of 24
Lucky 11
2. Module Area - Building 03-Roof Area Southwest

PV Generator, 2. Module Area - Building 03-Roof Area Southwest
Name Building 03-Roof Area Southwest
PV Modules 12 x TSM-420-NEG9.28 VERTEX S+
2022 (v1)
Manufacturer Trina Solar
Inclination 45 °
Orientation Southwest 227 °
Installation Type Roof parallel
Figure: 2. Module Area - Building 03-Roof Area Southwest
Page 7 of 24
Lucky 11
Horizon Line, 3D Design
Figure: Horizon (3D Design)
Inverter configuration
Configuration 1
Module Areas luky (4) 01-Area Southwest + Building 03-Roof 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 3600TL-XH (v1)
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 8 of 24
Lucky 11
Battery Systems
Battery System
Model SPH 5000TL3 BH +ARK HV Battery
*4(10.24kWh) (v2)
Quantity 1
Battery Inverter
Type of Coupling DC intermediate circuit coupling
Nominal output 5 kW
Battery
Model ARK 2.5H-A1 (v1)
Quantity 4
Battery Energy 9.2 kWh
Battery Type Lithium iron phosphate
Page 9 of 24
Lucky 11
Simulation Results
Results Total System
PV System
Spec. Annual Yield 858.06 kWh/kWp
Performance Ratio (PR) 83.59 %
Yield Reduction due to Shading 4.2 %/Year
PV Generator Energy (AC grid) with battery 8,461 kWh/Year

Direct Own Use 4,374 kWh/Year
Down-regulation at Feed-in Point 0 kWh/Year
Grid Feed-in 4,086 kWh/Year
Own Power Consumption 51.7 %
CO₂ Emissions avoided 3,878 kg / year
Appliances
Appliances 10,000 kWh/Year
Standby Consumption (Inverter) 6 kWh/Year
Total Consumption 10,006 kWh/Year

covered by PV power with battery 4,374 kWh/Year
covered by grid 5,631 kWh/Year
Solar Fraction 43.7 %
Battery System
Charge at beginning 9 kWh
Battery Charge (PV System) 1,466 kWh/Year
Battery Energy for the Covering of Consumption 1,272 kWh/Year
Losses due to charging/discharging 181 kWh/Year
Losses in Battery 22 kWh/Year
Cycle Load 2.9 %
Service Life >20 Years
Level of Self-sufficiency
Total Consumption 10,006 kWh/Year
covered by grid 5,631 kWh/Year
Level of Self-sufficiency 43.7 %
Page 10 of 24
Lucky 11
Figure: Energy flow
Page 11 of 24
Lucky 11
Figure: Use of PV Energy
Figure: Coverage of Consumption
Page 12 of 24
Lucky 11
Figure: Coverage of total consumption
Page 13 of 24
Lucky 11
Financial Analysis
Overview
System Data
Grid Feed-in in the first year (incl. module degradation) 4,086 kWh/Year
Start of Operation of the System 16-09-2022
Assessment Period 25 Years
Interest on Capital 1 %
Economic Parameters
Internal Rate of Return (IRR) 8.70 %
Accrued Cash Flow (Cash Balance) 18,209.63 ₹
Amortization Period 11.8 Years
Electricity Production Costs 0.0914 ₹/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
Remuneration and Savings

Total Payment from Utility in First Year 558.99 ₹/Year
First year savings 568.03 ₹/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 208.72 ₹/Year
Inflation Rate for Generation Tariff 1.00 %/Year
FIT 2017 (Oct - Dec) Higher Rate - Generation tariff only -

Building Attached
Validity 16-09-2022 - 15-09-2042
Specific generation remuneration 0.0412 ₹/kWh
Generation Tariff 350.27 ₹/Year
Inflation Rate for Generation Tariff 1.00 %/Year
SDC Example Energy Tariff (Example)

Energy Price 0.13 ₹/kWh
Base Price 4.4712 ₹/Month
Inflation Rate for Energy Price 5 %/Year
Page 14 of 24
Lucky 11
Figure: Development of energy costs
Page 15 of 24
Lucky 11
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 ₹ 526.89 ₹ 553.48 ₹ 553.50 ₹ 553.53 ₹ 553.55
Electricity Savings ₹ 552.81 ₹ 584.68 ₹ 607.84 ₹ 631.91 ₹ 656.94
Annual Cash Flow ₹ -11,255.83 ₹ 901.01 ₹ 926.54 ₹ 952.96 ₹ 980.31
Accrued Cash Flow (Cash ₹ -11,255.83 ₹ -10,354.82 ₹ -9,428.28 ₹ -8,475.33 ₹ -7,495.01
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -227.90 ₹ -225.64 ₹ -223.41 ₹ -221.20 ₹ -219.01
Annual Cash Flow ₹ 1,008.63 ₹ 1,037.96 ₹ 1,068.34 ₹ 1,099.81 ₹ 1,132.42
Accrued Cash Flow (Cash ₹ -6,486.38 ₹ -5,448.42 ₹ -4,380.08 ₹ -3,280.27 ₹ -2,147.85
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -216.84 ₹ -214.69 ₹ -212.57 ₹ -210.46 ₹ -208.38
Annual Cash Flow ₹ 1,166.20 ₹ 1,201.22 ₹ 1,237.52 ₹ 1,275.15 ₹ 1,314.16
Accrued Cash Flow (Cash ₹ -981.65 ₹ 219.57 ₹ 1,457.09 ₹ 2,732.23 ₹ 4,046.39
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -206.31 ₹ -204.27 ₹ -202.25 ₹ -200.25 ₹ -198.26
Electricity Savings ₹ 1,007.10 ₹ 1,046.98 ₹ 1,088.45 ₹ 1,131.55 ₹ 1,176.37
Annual Cash Flow ₹ 1,354.61 ₹ 1,396.57 ₹ 1,440.08 ₹ 1,485.21 ₹ 1,532.03
Accrued Cash Flow (Cash ₹ 5,401.00 ₹ 6,797.57 ₹ 8,237.65 ₹ 9,722.86 ₹ 11,254.89
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -196.30 ₹ -194.36 ₹ -192.43 ₹ -190.53 ₹ -188.64
Electricity Savings ₹ 1,222.96 ₹ 1,271.39 ₹ 1,321.74 ₹ 1,374.09 ₹ 1,428.51
Annual Cash Flow ₹ 1,026.66 ₹ 1,077.03 ₹ 1,129.31 ₹ 1,183.56 ₹ 1,239.87
Accrued Cash Flow (Cash ₹ 12,281.55 ₹ 13,358.58 ₹ 14,487.89 ₹ 15,671.46 ₹ 16,911.32
Balance)
Page 16 of 24
Lucky 11
Cash flow
Year 26
Investments ₹ 0.00
Operating costs ₹ -186.77
Feed-in / Export Tariff ₹ 0.00
Electricity Savings ₹ 1,485.08
Annual Cash Flow ₹ 1,298.31
Accrued Cash Flow (Cash ₹ 18,209.63
Balance)
Degradation and inflation rates are applied
on a monthly basis over the entire
observation period. This is done in the first
year.
Figure: Accrued Cash Flow (Cash Balance)
Page 17 of 24
Lucky 11
Plans and parts list

Circuit Diagram
Figure: Circuit Diagram
Page 18 of 24
Lucky 11
Overview plan
Figure: Overview plan
Page 19 of 24
Lucky 11
Dimensioning Plan
Figure: luky (4) 01-Area Southwest
Page 20 of 24
Lucky 11
Figure: Building 03-Roof Area Southwest
Page 21 of 24
Lucky 11
String Plan
Figure: luky (4) 01-Area Southwest
Page 22 of 24
Lucky 11
Figure: Building 03-Roof Area Southwest
Page 23 of 24
Lucky 11
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 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 24 of 24

Lucky 11

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Lucky 11

Uploaded by

Copyright:

Available Formats

Lucky 11

G39G+FXC Birmingham, United Kingdom

Project Name: Lucky 11

Created with PV*SOL premium 2022 (R6)

Figure: Overview Image, 3D Design

Figure: Schematic diagram

PV Generator Energy (AC grid) with battery 8,461 kWh/Year

Own Power Consumption 51.7 %

CO₂ Emissions avoided 3,878 kg / year

Level of Self-sufficiency 43.7 %

Set-up of the System

Figure: 1. Module Area - luky (4) 01-Area Southwest

2. Module Area - Building 03-Roof Area Southwest

Figure: 2. Module Area - Building 03-Roof Area Southwest

Horizon Line, 3D Design

Figure: Horizon (3D Design)

PV Generator Energy (AC grid) with battery 8,461 kWh/Year

Own Power Consumption 51.7 %

CO₂ Emissions avoided 3,878 kg / year

Total Consumption 10,006 kWh/Year

Solar Fraction 43.7 %

Figure: Energy flow

Figure: Use of PV Energy

Figure: Coverage of Consumption

Figure: Coverage of total consumption

Remuneration and Savings

FIT 2017 (Oct - Dec) Higher Rate - Generation tariff only -

SDC Example Energy Tariff (Example)

Figure: Development of energy costs

Figure: Accrued Cash Flow (Cash Balance)

Plans and parts list

Figure: Circuit Diagram

Figure: Overview plan

Figure: luky (4) 01-Area Southwest

Figure: Building 03-Roof Area Southwest

Figure: luky (4) 01-Area Southwest

Figure: Building 03-Roof Area Southwest

You might also like