Karl Cheetham

Karl cheetham
ST3 2LY
Heathcote Rd
Stoke-on-Trent
UK
Project Name: Karl cheetham
12-10-2022
Your PV system
Address of Installation
Created with PV*SOL premium 2022 (R6)

Valentin Software GmbH
Karl cheetham
Project Overview
Figure: Overview Image, 3D Design
PV System
3D, Grid-connected PV System with Electrical Appliances and Battery Systems
Climate Data ST3 2LY, GBR (1996 - 2015)
Values source Meteonorm 8.1(i)
PV Generator Output 3.78 kWp
PV Generator Surface 17.5 m²
Number of PV Modules 9
Number of Inverters 1
No. of battery systems 1
Page 2 of 24
Karl cheetham
Figure: Schematic diagram
Production Forecast
Production Forecast
Spec. Annual Yield 984.04 kWh/kWp
Performance Ratio (PR) 88.20 %
Yield Reduction due to Shading 2.3 %/Year
PV Generator Energy (AC grid) with battery 3,276 kWh/Year

Direct Own Use 1,847 kWh/Year
Down-regulation at Feed-in Point 0 kWh/Year
Grid Feed-in 1,430 kWh/Year
Own Power Consumption 56.3 %
CO₂ Emissions avoided 1,328 kg / year
Level of Self-sufficiency 61.5 %
Page 3 of 24
Karl cheetham
Financial Analysis
Your Gain
Total investment costs 4,536.00 ₹
Internal Rate of Return (IRR) 9.69 %
Amortization Period 11.0 Years
Electricity Production Costs 0.0885 ₹/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
Karl cheetham
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 ST3 2LY, GBR (1996 - 2015)
Values source Meteonorm 8.1(i)
Resolution of the data 1h
Simulation models used:
- Diffuse Irradiation onto Horizontal Plane Hofmann
- Irradiance onto tilted surface Hay & Davies
Consumption
Total Consumption 3000 kWh
New 3000 kWh
Load Peak 0.3 kW
Figure: Consumption
Page 5 of 24
Karl cheetham
Module Areas
1. Module Area - Building 02-Roof Area Southeast
PV Generator, 1. Module Area - Building 02-Roof Area Southeast
Name Building 02-Roof Area Southeast
PV Modules 4 x TSM-420-NEG9.28 VERTEX S+
2022 (v1)
Manufacturer Trina Solar
Inclination 15 °
Orientation Southeast 151 °
Installation Type Mounted - Roof
Figure: 1. Module Area - Building 02-Roof Area Southeast
Page 6 of 24
Karl cheetham
2. Module Area - Building 01-Roof Area Southeast

PV Generator, 2. Module Area - Building 01-Roof Area Southeast
Name Building 01-Roof Area Southeast
PV Modules 5 x TSM-420-NEG9.28 VERTEX S+
2022 (v1)
Manufacturer Trina Solar
Inclination 38 °
Orientation Southeast 151 °
Installation Type Roof parallel
Figure: 2. Module Area - Building 01-Roof Area Southeast
Page 7 of 24
Karl cheetham
Horizon Line, 3D Design
Figure: Horizon (3D Design)
Inverter configuration
Configuration 1
Module Areas Building 02-Roof Area Southeast + Building 01-Roof Area
Southeast
Inverter 1
Model MIN 3600TL-XH (v1)
Manufacturer GROWATT New Energy Co., Ltd.
Quantity 1
Sizing Factor 105 %
Configuration MPP 1: 1 x 4
MPP 2: 1 x 5
AC Mains
AC Mains
Number of Phases 1
Mains voltage between phase and neutral 230 V
Displacement Power Factor (cos phi) +/- 1
Page 8 of 24
Karl cheetham
Battery Systems
Battery System
Model SPH 3000+US2000*2 (4.8kWh ) (v2)
Manufacturer GROWATT New Energy Co., Ltd.
Quantity 1
Battery Inverter
Type of Coupling DC intermediate circuit coupling
Nominal output 2.4 kW
Battery
Manufacturer Pylon Technologies Co., Ltd.
Model US2000B Plus (v1)
Quantity 2
Battery Energy 4.3 kWh
Battery Type Lithium iron phosphate
Page 9 of 24
Karl cheetham
Simulation Results
Results Total System
PV System
Spec. Annual Yield 984.04 kWh/kWp
Performance Ratio (PR) 88.20 %
Yield Reduction due to Shading 2.3 %/Year
PV Generator Energy (AC grid) with battery 3,276 kWh/Year

Direct Own Use 1,847 kWh/Year
Down-regulation at Feed-in Point 0 kWh/Year
Grid Feed-in 1,430 kWh/Year
Own Power Consumption 56.3 %
CO₂ Emissions avoided 1,328 kg / year
Appliances
Appliances 3,000 kWh/Year
Standby Consumption (Inverter) 1 kWh/Year
Total Consumption 3,001 kWh/Year

covered by PV power with battery 1,847 kWh/Year
covered by grid 1,155 kWh/Year
Solar Fraction 61.5 %
Battery System
Charge at beginning 4 kWh
Battery Charge (PV System) 1,286 kWh/Year
Battery Energy for the Covering of Consumption 841 kWh/Year
Losses due to charging/discharging 422 kWh/Year
Losses in Battery 27 kWh/Year
Cycle Load 5.5 %
Service Life 18 Years
Level of Self-sufficiency
Total Consumption 3,001 kWh/Year
covered by grid 1,155 kWh/Year
Level of Self-sufficiency 61.5 %
Page 10 of 24
Karl cheetham
Figure: Energy flow
Page 11 of 24
Karl cheetham
Figure: Use of PV Energy
Figure: Coverage of Consumption
Page 12 of 24
Karl cheetham
Figure: Coverage of total consumption
Page 13 of 24
Karl cheetham
Financial Analysis
Overview
System Data
Grid Feed-in in the first year (incl. module degradation) 1,430 kWh/Year
Start of Operation of the System 12-10-2022
Assessment Period 25 Years
Interest on Capital 1 %
Economic Parameters
Internal Rate of Return (IRR) 9.69 %
Accrued Cash Flow (Cash Balance) 8,035.35 ₹
Amortization Period 11.0 Years
Electricity Production Costs 0.0885 ₹/kWh
Payment Overview
Specific Investment Costs 1,200.00 ₹/kWp
Investment Costs 4,536.00 ₹
One-off Payments 0.00 ₹
Incoming Subsidies 0.00 ₹
Annual Costs 90.72 ₹/Year
Other Revenue or Savings 0.00 ₹/Year
Remuneration and Savings

Total Payment from Utility in First Year 211.12 ₹/Year
First year savings 239.86 ₹/Year
FIT 2019 (Jan - Mar) Higher Rate - Export tariff with 50%
deeming - Building Attached
Validity 12-10-2022 - 11-10-2042
Specific generation remuneration 0.0524 ₹/kWh
Generation Tariff 86.29 ₹/Year
Inflation Rate for Generation Tariff 1.00 %/Year
FIT 2019 (Jan - Mar) Higher Rate - Generation tariff only -

Building Attached
Validity 12-10-2022 - 11-10-2042
Specific generation remuneration 0.0379 ₹/kWh
Generation Tariff 124.83 ₹/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
Karl cheetham
Figure: Development of energy costs
Page 15 of 24
Karl cheetham
Cash flow
Cash flow
Year 1 Year 2 Year 3 Year 4 Year 5
Investments ₹ -4,536.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -89.82 ₹ -88.93 ₹ -88.05 ₹ -87.18 ₹ -86.32
Feed-in / Export Tariff ₹ 205.09 ₹ 209.04 ₹ 209.05 ₹ 209.06 ₹ 209.07
Electricity Savings ₹ 233.66 ₹ 246.89 ₹ 256.66 ₹ 266.83 ₹ 277.40
Annual Cash Flow ₹ -4,187.07 ₹ 367.00 ₹ 377.66 ₹ 388.71 ₹ 400.15
Accrued Cash Flow (Cash ₹ -4,187.07 ₹ -3,820.07 ₹ -3,442.41 ₹ -3,053.70 ₹ -2,653.55
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -85.46 ₹ -84.62 ₹ -83.78 ₹ -82.95 ₹ -82.13
Annual Cash Flow ₹ 412.00 ₹ 424.28 ₹ 437.00 ₹ 450.18 ₹ 463.84
Accrued Cash Flow (Cash ₹ -2,241.55 ₹ -1,817.27 ₹ -1,380.27 ₹ -930.09 ₹ -466.24
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -81.31 ₹ -80.51 ₹ -79.71 ₹ -78.92 ₹ -78.14
Annual Cash Flow ₹ 478.01 ₹ 492.69 ₹ 507.92 ₹ 523.70 ₹ 540.08
Accrued Cash Flow (Cash ₹ 11.76 ₹ 504.46 ₹ 1,012.37 ₹ 1,536.08 ₹ 2,076.16
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -77.37 ₹ -76.60 ₹ -75.84 ₹ -75.09 ₹ -74.35
Annual Cash Flow ₹ 557.06 ₹ 574.68 ₹ 592.96 ₹ 611.92 ₹ 631.59
Accrued Cash Flow (Cash ₹ 2,633.22 ₹ 3,207.90 ₹ 3,800.85 ₹ 4,412.77 ₹ 5,044.36
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -73.61 ₹ -72.88 ₹ -72.16 ₹ -71.45 ₹ -70.74
Annual Cash Flow ₹ 442.79 ₹ 463.97 ₹ 485.95 ₹ 508.77 ₹ 532.46
Accrued Cash Flow (Cash ₹ 5,487.15 ₹ 5,951.12 ₹ 6,437.07 ₹ 6,945.84 ₹ 7,478.30
Balance)
Page 16 of 24
Karl cheetham
Cash flow
Year 26
Investments ₹ 0.00
Operating costs ₹ -70.04
Feed-in / Export Tariff ₹ 0.00
Electricity Savings ₹ 627.09
Annual Cash Flow ₹ 557.05
Accrued Cash Flow (Cash ₹ 8,035.35
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
Karl cheetham
Plans and parts list

Circuit Diagram
Figure: Circuit Diagram
Page 18 of 24
Karl cheetham
Overview plan
Figure: Overview plan
Page 19 of 24
Karl cheetham
Dimensioning Plan
Figure: Building 01-Roof Area Southeast
Page 20 of 24
Karl cheetham
Page 21 of 24
Karl cheetham
String Plan
Page 22 of 24
Karl cheetham
Page 23 of 24
Karl cheetham
Parts list
Parts list
# Type Item number Manufacturer Name Quantity Unit
1 PV Module Trina Solar TSM-420-NEG9.28 9 Piece
VERTEX S+ 2022
2 Inverter GROWATT New MIN 3600TL-XH 1 Piece
Energy Co., Ltd.
3 Battery System GROWATT New SPH 3000+US2000*2 1 Piece
Energy Co., Ltd. (4.8kWh )
Page 24 of 24

Karl Cheetham

Uploaded by

Document Information

Original Title

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

Karl Cheetham

Uploaded by

Copyright:

Available Formats

Karl cheetham

Created with PV*SOL premium 2022 (R6)

Figure: Overview Image, 3D Design

Figure: Schematic diagram

PV Generator Energy (AC grid) with battery 3,276 kWh/Year

Own Power Consumption 56.3 %

CO₂ Emissions avoided 1,328 kg / year

Level of Self-sufficiency 61.5 %

Set-up of the System

Figure: 1. Module Area - Building 02-Roof Area Southeast

2. Module Area - Building 01-Roof Area Southeast

Figure: 2. Module Area - Building 01-Roof Area Southeast

Horizon Line, 3D Design

Figure: Horizon (3D Design)

PV Generator Energy (AC grid) with battery 3,276 kWh/Year

Own Power Consumption 56.3 %

CO₂ Emissions avoided 1,328 kg / year

Total Consumption 3,001 kWh/Year

Solar Fraction 61.5 %

Figure: Energy flow

Figure: Use of PV Energy

Figure: Coverage of Consumption

Figure: Coverage of total consumption

Remuneration and Savings

FIT 2019 (Jan - Mar) 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: Building 01-Roof Area Southeast

Figure: Building 02-Roof Area Southeast

Figure: Building 02-Roof Area Southeast

Figure: Building 01-Roof Area Southeast

You might also like