Shetson Only Solar

Shetson
Westpoint, 328 Bath Rd, Hounslow TW4 7HW,

UK
Project Name: Shetson
13-10-2022
Your PV system
Address of Installation
Westpoint, 328 Bath Rd, Hounslow TW4 7HW, UK
Created with PV*SOL premium 2022 (R6)

Valentin Software GmbH
Shetson
Project Overview
Figure: Overview Image, 3D Design
PV System
3D, Grid-connected PV System with Electrical Appliances
Climate Data Westpoint, 328 Bath Rd, Hounslow
TW4 7HW, UK, GBR (1996 - 2015)
Values source Meteonorm 8.1(i)
PV Generator Output 30.24 kWp
PV Generator Surface 139.7 m²
Number of PV Modules 72
Number of Inverters 1
Page 2 of 19
Shetson
Figure: Schematic diagram
Production Forecast
Production Forecast
Spec. Annual Yield 930.99 kWh/kWp
Performance Ratio (PR) 89.68 %
Yield Reduction due to Shading 0.2 %/Year
PV Generator Energy (AC grid) 28,162 kWh/Year

Own Consumption 11,649 kWh/Year
Down-regulation at Feed-in Point 0 kWh/Year
Grid Feed-in 16,513 kWh/Year
Own Power Consumption 41.3 %
CO₂ Emissions avoided 13,232 kg / year
Level of Self-sufficiency 35.3 %
Page 3 of 19
Shetson
Financial Analysis
Your Gain
Total investment costs 36,288.00 ₹
Internal Rate of Return (IRR) 8.42 %
Amortization Period 11.9 Years
Electricity Production Costs 0.0823 ₹/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 19
Shetson
Set-up of the System

Overview
System Data
Type of System 3D, Grid-connected PV System with Electrical Appliances
Climate Data
Location Westpoint, 328 Bath Rd, Hounslow TW4 7HW, UK, 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 33000 kWh
New 33000 kWh
Load Peak 3.8 kW
Figure: Consumption
Page 5 of 19
Shetson
Module Areas
1. Module Area - Building 01-Roof Area Southeast
PV Generator, 1. Module Area - Building 01-Roof Area Southeast
Name Building 01-Roof Area Southeast
PV Modules 72 x TSM-420-NEG9.28 VERTEX S+
2022 (v1)
Manufacturer Trina Solar
Inclination 15 °
Orientation Southeast 118 °
Installation Type Roof parallel
PV Generator Surface 139.7 m²
Figure: 1. Module Area - Building 01-Roof Area Southeast
Page 6 of 19
Shetson
Horizon Line, 3D Design
Figure: Horizon (3D Design)
Inverter configuration
Configuration 1
Module Area Building 01-Roof Area Southeast
Inverter 1
Model MAX 25KTL3-XL (v1)
Manufacturer GROWATT New Energy Co., Ltd.
Quantity 1
Sizing Factor 121 %
Configuration MPP 1: 1 x 12
MPP 2: 1 x 12
MPP 3: 1 x 12
MPP 4: 1 x 12
MPP 5: 1 x 12
MPP 6: 1 x 12
AC Mains
AC Mains
Number of Phases 3
Mains voltage between phase and neutral 230 V
Displacement Power Factor (cos phi) +/- 1
Page 7 of 19
Shetson
Simulation Results
Results Total System
PV System
Spec. Annual Yield 930.99 kWh/kWp
Performance Ratio (PR) 89.68 %
Yield Reduction due to Shading 0.2 %/Year
PV Generator Energy (AC grid) 28,162 kWh/Year

Own Consumption 11,649 kWh/Year
Down-regulation at Feed-in Point 0 kWh/Year
Grid Feed-in 16,513 kWh/Year
Own Power Consumption 41.3 %
CO₂ Emissions avoided 13,232 kg / year
Appliances
Appliances 33,000 kWh/Year
Standby Consumption (Inverter) 9 kWh/Year
Total Consumption 33,009 kWh/Year
covered by PV power 11,649 kWh/Year
covered by grid 21,360 kWh/Year
Solar Fraction 35.3 %
Level of Self-sufficiency
Total Consumption 33,009 kWh/Year
covered by grid 21,360 kWh/Year
Level of Self-sufficiency 35.3 %
Page 8 of 19
Shetson
Figure: Energy flow
Page 9 of 19
Shetson
Figure: Use of PV Energy
Figure: Coverage of Consumption
Page 10 of 19
Shetson
Financial Analysis
Overview
System Data
Grid Feed-in in the first year (incl. module degradation) 16,513 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) 8.42 %
Accrued Cash Flow (Cash Balance) 50,435.60 ₹
Amortization Period 11.9 Years
Electricity Production Costs 0.0823 ₹/kWh
Payment Overview
Specific Investment Costs 1,200.00 ₹/kWp
Investment Costs 36,288.00 ₹
One-off Payments 0.00 ₹
Incoming Subsidies 0.00 ₹
Annual Costs 725.76 ₹/Year
Other Revenue or Savings 0.00 ₹/Year
Remuneration and Savings

Total Payment from Utility in First Year 1,883.17 ₹/Year
First year savings 1,513.21 ₹/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 741.94 ₹/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 0.0403 ₹/kWh
Generation Tariff 1,141.23 ₹/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 11 of 19
Shetson
Figure: Development of energy costs
Page 12 of 19
Shetson
Cash flow
Cash flow
Year 1 Year 2 Year 3 Year 4 Year 5
Investments ₹ -36,288.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -718.57 ₹ -711.46 ₹ -704.42 ₹ -697.44 ₹ -690.54
Feed-in / Export Tariff ₹ 1,826.75 ₹ 1,864.61 ₹ 1,864.70 ₹ 1,864.78 ₹ 1,864.87
Electricity Savings ₹ 1,477.29 ₹ 1,557.56 ₹ 1,619.25 ₹ 1,683.38 ₹ 1,750.05
Annual Cash Flow ₹ -33,702.53 ₹ 2,710.72 ₹ 2,779.53 ₹ 2,850.72 ₹ 2,924.38
Accrued Cash Flow (Cash ₹ -33,702.53 ₹ -30,991.82 ₹ -28,212.28 ₹ -25,361.56 ₹ -22,437.19
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -683.70 ₹ -676.93 ₹ -670.23 ₹ -663.59 ₹ -657.02
Annual Cash Flow ₹ 3,000.61 ₹ 3,079.52 ₹ 3,161.21 ₹ 3,245.81 ₹ 3,333.42
Accrued Cash Flow (Cash ₹ -19,436.58 ₹ -16,357.06 ₹ -13,195.85 ₹ -9,950.04 ₹ -6,616.63
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -650.52 ₹ -644.08 ₹ -637.70 ₹ -631.38 ₹ -625.13
Annual Cash Flow ₹ 3,424.17 ₹ 3,518.20 ₹ 3,615.62 ₹ 3,716.59 ₹ 3,821.23
Accrued Cash Flow (Cash ₹ -3,192.45 ₹ 325.74 ₹ 3,941.37 ₹ 7,657.95 ₹ 11,479.18
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -618.94 ₹ -612.82 ₹ -606.75 ₹ -600.74 ₹ -594.79
Annual Cash Flow ₹ 3,929.71 ₹ 4,042.18 ₹ 4,158.79 ₹ 4,279.71 ₹ 4,405.13
Accrued Cash Flow (Cash ₹ 15,408.89 ₹ 19,451.07 ₹ 23,609.86 ₹ 27,889.57 ₹ 32,294.70
Balance)
Cash flow
Investments ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Operating costs ₹ -588.90 ₹ -583.07 ₹ -577.30 ₹ -571.58 ₹ -565.92
Feed-in / Export Tariff ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
Annual Cash Flow ₹ 2,668.99 ₹ 2,803.84 ₹ 2,943.75 ₹ 3,088.92 ₹ 3,239.55
Accrued Cash Flow (Cash ₹ 34,963.69 ₹ 37,767.53 ₹ 40,711.28 ₹ 43,800.20 ₹ 47,039.74
Balance)
Page 13 of 19
Shetson
Cash flow
Year 26
Investments ₹ 0.00
Operating costs ₹ -560.32
Feed-in / Export Tariff ₹ 0.00
Electricity Savings ₹ 3,956.18
Annual Cash Flow ₹ 3,395.86
Accrued Cash Flow (Cash ₹ 50,435.60
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 14 of 19
Shetson
Plans and parts list

Circuit Diagram
Figure: Circuit Diagram
Page 15 of 19
Shetson
Overview plan
Figure: Overview plan
Page 16 of 19
Shetson
Dimensioning Plan
Figure: Building 01-Roof Area Southeast
Page 17 of 19
Shetson
String Plan
Figure: Building 01-Roof Area Southeast
Page 18 of 19
Shetson
Parts list
Parts list
# Type Item number Manufacturer Name Quantity Unit
1 PV Module Trina Solar TSM-420-NEG9.28 72 Piece
VERTEX S+ 2022
2 Inverter GROWATT New MAX 25KTL3-XL 1 Piece
Energy Co., Ltd.
Page 19 of 19

Shetson Only Solar

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

Shetson Only Solar

Uploaded by

Copyright:

Available Formats

Shetson

Westpoint, 328 Bath Rd, Hounslow TW4 7HW,

Project Name: Shetson

Created with PV*SOL premium 2022 (R6)

Figure: Overview Image, 3D Design

Figure: Schematic diagram

PV Generator Energy (AC grid) 28,162 kWh/Year

Own Power Consumption 41.3 %

CO₂ Emissions avoided 13,232 kg / year

Level of Self-sufficiency 35.3 %

Set-up of the System

Figure: 1. Module Area - Building 01-Roof Area Southeast

Horizon Line, 3D Design

Figure: Horizon (3D Design)

PV Generator Energy (AC grid) 28,162 kWh/Year

Own Power Consumption 41.3 %

CO₂ Emissions avoided 13,232 kg / year

Solar Fraction 35.3 %

Figure: Energy flow

Figure: Use of PV Energy

Figure: Coverage of 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 01-Roof Area Southeast

You might also like