Company

ADS Global Knowledge Academy

Contact Person:
Deepanker

Client

Project
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

Grid connected PV System with Electrical Appliances - Net Metering

Climate Data Gurgaon (1986 - 2005)
PV Generator Output 10 kWp
PV Generator Surface 66.6 m²
Number of PV Modules 40
Number of Inverters 4

The yield
PV Generator Power (AC grid) 16,509 kWh
Own Consumption 7,256 kWh
Grid Feed-in 9,253 kWh
Spec. Annual Yield 1,650.90 kWh/kWp
Performance Ratio (PR) 76.6 %
Own Power Consumption 44.0 %
CO Emissions avoided 9,881 kg / year

Your Gain
Total investment costs 8,00,000.00 Rs.
Return on Assets 10.38 %
Amortization Period 8.5 Years
Electricity Production Costs Rs.5.23

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.

PV*SOL premium 7.5 (R4) Page 2 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

Set-up of the system

Climate Data Gurgaon
Grid connected PV System with Electrical Appliances - Net
Type of System
Metering

Consumption
Total Consumption 14600 kWh
Load Peak 5.0 kW

PV Generator Module Area

Name Module Area 1
PV Modules* 40 x TP-250
Manufacturer Tata Power Solar Systems Ltd.
Inclination 25 °
Orientation South (180 °)
Installation Type Mounted - Roof
PV Generator Surface 66.6 m²

Losses
Shading 0%
Remaining power after 24 Years 80 %

Figure: Degradation of Module for Module Area 1

PV*SOL premium 7.5 (R4) Page 3 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

Inverter
Module Area Module Area 1
Inverter 1* 4 x Sunny Boy 2500TLST-21
Manufacturer SMA Solar Technology AG
Configuration MPP 1: 1 x 10

AC Mains
Number of Phases 3
Mains Voltage (1-phase) 230 V
Displacement Power Factor (cos phi) +/- 1

Cable
Total Loss 0.79 %

* The guarantee provisions of the respective manufacturer apply

PV*SOL premium 7.5 (R4) Page 4 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

Simulation Results

PV System
PV Generator Output 10 kWp
Spec. Annual Yield 1,650.90 kWh/kWp
Performance Ratio (PR) 76.6 %

PV Generator Power (AC grid) 16,509 kWh/year

Own Consumption 7,256 kWh/year
Grid Feed-in 9,253 kWh/year
Regulation at Feed-in Point 0 kWh/year

Own Power Consumption 44.0 %

CO Emissions avoided 9,881 kg / year

Appliances
Appliances 14,600 kWh/year
Stand-by Consumption 41 kWh/year
Total Consumption 14,641 kWh/year
covered by PV power 7,256 kWh/year
covered by grid 7,384 kWh/year

Solar Fraction 49.6 %

PV*SOL premium 7.5 (R4) Page 5 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

Figure: Production Forecast with consumption

PV*SOL premium 7.5 (R4) Page 6 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

PV System Energy Balance

Global radiation - horizontal 1,976.3 kWh/m²

Deviation from standard spectrum -19.76 kWh/m² -1.00 %
Orientation and inclination of the module surface 197.36 kWh/m² 10.09 %
Shading 0.00 kWh/m² 0.00 %
Reflection on the Module Interface -78.68 kWh/m² -3.65 %
Global Radiation at the Module 2,075.2 kWh/m²

2,075.2 kWh/m²
x 66.64 m²
= 138,290.8 kWh

Global PV Radiation 138,290.8 kWh

Soiling 0.00 kWh 0.00 %
STC Conversion (Rated Efficiency of Module 15.02 %) -117,518.55 kWh -84.98 %
Rated PV Energy 20,772.3 kWh
Low-light performance -673.34 kWh -3.24 %
Deviation from the nominal module temperature -2,004.34 kWh -9.97 %
Diodes -90.47 kWh -0.50 %
Mismatch (Manufacturer Information) -360.08 kWh -2.00 %
Mismatch (Configuration/Shading) 0.00 kWh 0.00 %
String Cable -50.03 kWh -0.28 %
PV Energy (DC) without inverter regulation 17,594.0 kWh
Regulation on account of the MPP Voltage Range 0.00 kWh 0.00 %
Regulation on account of the max. DC Current 0.00 kWh 0.00 %
Regulation on account of the max. DC Power 0.00 kWh 0.00 %
Regulation on account of the max. AC Power/cos phi 0.00 kWh 0.00 %
MPP Matching -208.37 kWh -1.18 %
PV energy (DC) 17,385.6 kWh

Energy at the Inverter Input 17,385.6 kWh

Input voltage deviates from rated voltage -227.08 kWh -1.31 %
DC/AC Conversion -613.55 kWh -3.58 %
Stand-by Consumption -40.57 kWh -0.25 %
AC Cable -36.03 kWh -0.22 %
PV energy (AC) minus standby use 16,468.4 kWh
PV Generator Power (AC grid) 16,509.0 kWh

PV*SOL premium 7.5 (R4) Page 7 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

Financial Analysis

System Data
Grid Feed-in in the first year (incl. module degradation) 9,212 kWh
PV Generator Output 10 kWp
Start of Operation of the System 18-11-2015
Assessment Period 24 Years

Economic Parameters
Return on Assets 10.38 %
Accrued Cash Flow (Cash Balance) 14,91,102.90 Rs.
Amortization Period 8.5 Years

Payment Overview
Total investment costs 8,00,000.00 Rs.
Total investment costs 80,000.00 Rs./kWp
Incoming Subsidies 0.00 Rs.
One-off Payments 0.00 Rs.
Annual Costs 0.00 Rs./year
Other Revenue or Savings 0.00 Rs./year

Remuneration and Savings

Total Payment from Utility in First Year 50,664.04 Rs.
First year savings 43,746.65 Rs.
New Tariff - rooftop
Validity 18-11-2015 - 17-11-2040
Specific feed-in / export Remuneration 5.5 Rs./kWh
Feed-in / Export Tariff 50,664.04 Rs./year

PV*SOL premium 7.5 (R4) Page 8 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

Figure: Accrued Cash Flow (Cash Balance)

PV*SOL premium 7.5 (R4) Page 9 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

Figure: Electricity Cost Trend (Price Increase Rate 2 %)

PV*SOL premium 7.5 (R4) Page 10 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

Cashflow Table

Position year 1 year 2 year 3 year 4 year 5

Investments Rs. -8,00,000.00 Rs. 0.00 Rs. 0.00 Rs. 0.00 Rs. 0.00
Feed-in / Export Tariff Rs. 48,240.47 Rs. 50,239.96 Rs. 49,815.87 Rs. 49,391.79 Rs. 48,967.70
Electricity Savings Rs. 43,746.65 Rs. 44,248.07 Rs. 44,752.03 Rs. 45,258.46 Rs. 45,767.25
Rs.
Annual Cash Flow Rs. 94,488.02 Rs. 94,567.91 Rs. 94,650.25 Rs. 94,734.96
-7,08,012.87
Accrued Cash Flow (Cash Balance) Rs. -7,08,012.87 Rs. -6,13,524.85 Rs. -5,18,956.94 Rs. -4,24,306.70 Rs. -3,29,571.74

Position year 6 year 7 year 8 year 9 year 10

Investments Rs. 0.00 Rs. 0.00 Rs. 0.00 Rs. 0.00 Rs. 0.00
Feed-in / Export Tariff Rs. 48,543.62 Rs. 48,119.54 Rs. 47,695.45 Rs. 47,271.37 Rs. 46,847.29
Electricity Savings Rs. 46,278.27 Rs. 46,791.46 Rs. 47,306.63 Rs. 47,823.72 Rs. 48,342.53
Annual Cash Flow Rs. 94,821.89 Rs. 94,910.99 Rs. 95,002.08 Rs. 95,095.09 Rs. 95,189.82
Accrued Cash Flow (Cash Balance) Rs. -2,34,749.84 Rs. -1,39,838.85 Rs. -44,836.77 Rs. 50,258.32 Rs. 1,45,448.14

Position year 11 year 12 year 13 year 14 year 15

Investments Rs. 0.00 Rs. 0.00 Rs. 0.00 Rs. 0.00 Rs. -1,20,000.00
Feed-in / Export Tariff Rs. 46,423.20 Rs. 45,999.12 Rs. 45,575.03 Rs. 45,150.95 Rs. 44,726.87
Electricity Savings Rs. 48,862.99 Rs. 49,384.94 Rs. 49,908.23 Rs. 50,432.67 Rs. 50,958.12
Annual Cash Flow Rs. 95,286.19 Rs. 95,384.06 Rs. 95,483.26 Rs. 95,583.62 Rs. -24,315.02
Accrued Cash Flow (Cash Balance) Rs. 2,40,734.32 Rs. 3,36,118.39 Rs. 4,31,601.64 Rs. 5,27,185.26 Rs. 5,02,870.25

Position year 16 year 17 year 18 year 19 year 20

Investments Rs. 0.00 Rs. 0.00 Rs. 0.00 Rs. 0.00 Rs. 0.00
Feed-in / Export Tariff Rs. 44,302.78 Rs. 43,878.70 Rs. 43,454.61 Rs. 43,030.53 Rs. 42,606.45
Electricity Savings Rs. 51,484.44 Rs. 52,011.40 Rs. 52,538.86 Rs. 53,066.63 Rs. 53,594.47
Annual Cash Flow Rs. 95,787.22 Rs. 95,890.10 Rs. 95,993.48 Rs. 96,097.16 Rs. 96,200.92
Accrued Cash Flow (Cash Balance) Rs. 5,98,657.47 Rs. 6,94,547.57 Rs. 7,90,541.05 Rs. 8,86,638.20 Rs. 9,82,839.12

Position year 21 year 22 year 23 year 24 year 25

Investments Rs. 0.00 Rs. 0.00 Rs. 0.00 Rs. 0.00 Rs. 0.00
Feed-in / Export Tariff Rs. 42,182.36 Rs. 41,758.28 Rs. 41,334.19 Rs. 40,910.11 Rs. 40,486.03
Electricity Savings Rs. 54,122.21 Rs. 54,649.64 Rs. 55,176.49 Rs. 55,702.56 Rs. 56,227.61
Annual Cash Flow Rs. 96,304.57 Rs. 96,407.92 Rs. 96,510.69 Rs. 96,612.67 Rs. 96,713.64
Accrued Cash Flow (Cash Balance) Rs. 10,79,143.70 Rs. 11,75,551.62 Rs. 12,72,062.30 Rs. 13,68,674.97 Rs. 14,65,388.61

Degradation and inflation rates are applied on a monthly basis over the entire observation period.
This is done in the first year.

PV*SOL premium 7.5 (R4) Page 11 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

PV Module: TP-250
Manufacturer Tata Power Solar Systems Ltd.
Available Yes

Electrical Data
Cell Type Si polycrystalline
Only Transformer Inverters suitable No
Number of Cells 60
Number of Bypass Diodes 3

Mechanical Data
Width 1000 mm
Height 1666 mm
Depth 40 mm
Frame Width 4 mm
Weight 19.4 kg
Framed No

I/V Characteristics at STC

MPP Voltage 30.15 V
MPP Current 8.3 A
Power Rating 250 W
Open Circuit Voltage 37.3 V
Short-Circuit Current 8.71 A
Increase open circuit voltage before stabilisation 0%

I/V Part Load Characteristics (calculated)

Values source Standard (PV*SOL Model)
Irradiance 200 W/m²
Voltage in MPP at Part Load 28.4964 V
Current in MPP at Part Load 1.66 A
Open Circuit Voltage (Part Load) 33.5755 V
Short Circuit Current at Part Load 1.742 A

Further
Voltage Coefficient -123 mV/K
Electricity Coefficient 5.56 mA/K
Output Coefficient -0.44 %/K
Incident Angle Modifier 95 %
Maximum System Voltage 1000 V
Spec. Heat Capacity 920 J/(kg*K)
Absorption Coefficient 70 %
Emissions Coefficient 85 %

PV*SOL premium 7.5 (R4) Page 12 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

Inverter: Sunny Boy 2500TLST-21

Manufacturer SMA Solar Technology AG
Available Yes

Electrical Data
DC Power Rating 2.65 kW
AC Power Rating 2.5 kW
Max. DC Power 2.65 kW
Max. AC Power 2.5 kW
Stand-by Consumption 10 W
Night Consumption 1W
Feed-in from 32 W
Max. Input Current 15 A
Max. Input Voltage 750 V
Nom. DC Voltage 400 V
Number of Feed-in Phases 1
Number of DC Inlets 2
With Transformer No
Change in Efficiency when Input Voltage deviates from Rated
0.99 %/100V
Voltage

MPP Tracker
Output Range < 20% of Power Rating 97 %
Output Range > 20% of Power Rating 98.9 %
No. of MPP Trackers 1

Max. Input Current per MPP Tracker 15 A

Max. recommended Input Power per MPP Tracker 2.65 kW
Min. MPP Voltage 125 V
Max. MPP Voltage 500 V

PV*SOL premium 7.5 (R4) Page 13 of 14

Valentin Software GmbH
 Project Designer:
Date of Offer: 18-11-2015 Company: ADS Global Knowledge Academy

PV*SOL premium 7.5 (R4) Page 14 of 14

Valentin Software GmbH