Project Name: Umar+Project: Created With PV Sol Premium 2021 (R4) Valentin Software GMBH

Project Name: Umar+Project
11/16/2021
Created with PV*SOL premium 2021 (R4)

Valentin Software GmbH
Umar+Project
Project Overview
Figure: Overview Image, 3D Design
PV System
3D, Grid-connected PV System with Electrical Appliances
Climate Data Mullingar, IRL (1991 - 2010)
PV Generator Output 343.06 kWp
PV Generator Surface 1,697.4 m²
Number of PV Modules 1009
Number of Inverters 4
Page 2 of 37
Umar+Project
Figure: Schematic diagram
The yield
The yield
PV Generator Energy (AC grid) 266,841 kWh
Direct Own Use 32,222 kWh
Grid Feed-in 234,618 kWh
Down-regulation at Feed-in Point 0 kWh
Own Power Consumption 12.0 %
Solar Fraction 42.4 %
Spec. Annual Yield 777.57 kWh/kWp
Performance Ratio (PR) 90.9 %
Yield Reduction due to Shading 0.3 %/Year
CO₂ Emissions avoided 125,374 kg / year
Page 3 of 37
Umar+Project
Financial Analysis
Your Gain
Total investment costs 514,590.00 $
Return on Assets 0.00 %
Amortization Period More than 25 Years
Electricity Production Costs 0.07 $/kWh
Energy Balance/Feed-in Concept Net-Metering
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 37
Umar+Project
Set-up of the System

Overview
System Data
Type of System 3D, Grid-connected PV System with Electrical
Appliances
Start of Operation 11/16/2021
Climate Data
Location Mullingar, IRL (1991 - 2010)
Resolution of the data 1h
Simulation models used:
- Diffuse Irradiation onto Horizontal Plane Hofmann
- Irradiance onto tilted surface Hay & Davies
Consumption
Total Consumption 75894 kWh
New 75894 kWh
Load Peak 8.7 kW
Page 5 of 37
Umar+Project
Module Areas
1. Module Area - Building 02-Roof Area West
PV Generator, 1. Module Area - Building 02-Roof Area West
Name Building 02-Roof Area West
PV Modules 96 x JAM60S10-340/PR (v2)
Manufacturer JA Solar Holdings Co., Ltd.
Inclination 16 °
Orientation West 270 °
Installation Type Mounted - Roof
PV Generator Surface 161.5 m²
Figure: 1. Module Area - Building 02-Roof Area West
Page 6 of 37
Umar+Project
2. Module Area - Building 02-Roof Area East

PV Generator, 2. Module Area - Building 02-Roof Area East
Name Building 02-Roof Area East
Inclination 16 °
Orientation East 90 °
Figure: 2. Module Area - Building 02-Roof Area East
Page 7 of 37
Umar+Project

Inclination 16 °
Page 8 of 37
Umar+Project

Inclination 16 °
Page 9 of 37
Umar+Project

Inclination 16 °
Page 10 of 37
Umar+Project

Inclination 16 °
Page 11 of 37
Umar+Project
Horizon Line, 3D Design
Figure: Horizon (3D Design)
Page 12 of 37
Umar+Project
Inverter configuration
Configuration 1
Module Areas Building 02-Roof Area West + Building 02-Roof
Area East + Building 01-Roof Area West +
Building 01-Roof Area East + Building 03-Roof
Area West + Building 03-Roof Area East
Inverter 1
Model GW60KBF-MT (v3)
Manufacturer GoodWe Solar Inverter
Quantity 1
Sizing Factor 108.8 %
Configuration MPP 1: 4 x 21
MPP 2: 1 x 12
MPP 3: 4 x 21
MPP 4: 1 x 12
Inverter 2
Model GW80K-MT (v3)
Quantity 1
MPP 2: 4 x 21
MPP 3: 4 x 21
MPP 4: 2 x 18
Inverter 3
Model GW80K-MT (v3)
Quantity 1
MPP 2: 4 x 21
MPP 3: 4 x 21
MPP 4: 2 x 15
Inverter 4
Model GW80K-MT (v3)
Quantity 1
Sizing Factor 105 %
Configuration MPP 1:
4 x 21
MPP 2:
3 x 15 || 1 x 16
MPP 3:
4 x 21
MPP 4:
2x9
Page 13 of 37
Umar+Project
AC Mains
AC Mains
Number of Phases 3
Mains Voltage (1-phase) 230 V
Displacement Power Factor (cos phi) +/- 1
Page 14 of 37
Umar+Project
Simulation Results
Results Total System
PV System
Spec. Annual Yield 777.57 kWh/kWp
Performance Ratio (PR) 90.9 %
Yield Reduction due to Shading 0.3 %/Year
PV Generator Energy (AC grid) 266,841 kWh/Year

Down-regulation at Feed-in Point 0 kWh/Year
CO₂ Emissions avoided 125,374 kg / year
Appliances
Appliances 75,894 kWh/Year
Standby Consumption (Inverter) 88 kWh/Year
Total Consumption 75,982 kWh/Year
Power Surplus 190,859.2 kWh
Solar Fraction 351.2 %
Level of Self-sufficiency
Total Consumption 75,982 kWh/Year
covered by grid 43,759 kWh/Year
Level of Self-sufficiency 42.4 %
Page 15 of 37
Umar+Project
Figure: Energy Flow Graph
Page 16 of 37
Umar+Project
Financial Analysis
Overview
System Data
PV Generator Energy (AC grid) 266,841 kWh/Year
Start of Operation of the System 11/16/2021
Assessment Period 25 Years
Interest on Capital 0 %
Economic Parameters
Return on Assets 0.00 %
Accrued Cash Flow (Cash Balance) -140,285.97 $
Amortization Period More than 25 Years
Electricity Production Costs 0.07 $/kWh
Payment Overview
Specific Investment Costs 1,500.00 $/kWp
Investment Costs 514,590.00 $
One-off Payments 0.00 $
Incoming Subsidies 0.00 $
Annual Costs 0.00 $/Year
Other Revenue or Savings 0.00 $/Year
Remuneration and Savings

Total Payment from Utility in First Year 0.00 $/Year
First year savings 14,419.86 $/Year
New Tariff (Example)

Energy Price 0.19 $/kWh
Compensation for Surplus 0.00 $/kWh
Page 17 of 37
Umar+Project
Figure: Electricity cost saving
Figure: Development of energy costs
Page 18 of 37
Umar+Project
Cash flow
Cashflow Table
Year 1 Year 2 Year 3 Year 4 Year 5
Investments ($514,590.00) $0.00 $0.00 $0.00 $0.00
Electricity Savings $13,807.51 $14,419.86 $14,419.86 $14,419.86 $14,419.86
Annual Cash Flow ($500,782.49) $14,419.86 $14,419.86 $14,419.86 $14,419.86
Accrued Cash Flow (Cash ($500,782.49) ($486,362.63) ($471,942.77) ($457,522.91) ($443,103.05)
Balance)

Investments $0.00 $0.00 $0.00 $0.00 $0.00
Annual Cash Flow $14,419.86 $14,419.86 $14,419.86 $14,419.86 $14,419.86
Balance)

Investments $0.00 $0.00 $0.00 $0.00 $0.00
Annual Cash Flow $14,419.86 $14,419.86 $14,419.86 $14,419.86 $14,419.86
Balance)

Investments $0.00 $0.00 $0.00 $0.00 $0.00
Annual Cash Flow $14,419.86 $14,419.86 $14,419.86 $14,419.86 $14,419.86
Balance)

Investments $0.00 $0.00 $0.00 $0.00 $0.00
Annual Cash Flow $14,419.86 $14,419.86 $14,419.86 $14,419.86 $14,419.86
Balance)
Year 26
Investments $0.00
Electricity Savings $14,419.86
Annual Cash Flow $14,419.86
Accrued Cash Flow (Cash ($140,285.97)
Balance)
Degradation and inflation rates are applied
on a monthly basis over the entire
observation period. This is done in the first
year.
Page 19 of 37
Umar+Project
Figure: Accrued Cash Flow (Cash Balance)
Page 20 of 37
Umar+Project
Energy Supply Account

Energy Supply Account
Reference Jan Feb Mar Apr May Jun
Consumption 6445.79 5822.01 6445.79 6237.86 6445.79 6237.86
Energy production 5637.40 9220.12 20268.74 34391.83 41831.93 40834.92
Energy production (incl. 5637.40 9220.12 20268.74 34391.83 41831.93 40834.92
Degradation of Module)
Balance 808.39 -3398.11 -13822.95 -28153.97 -35386.14 -34597.05
Savings 6445.79 5822.01 6445.79 6237.86 6445.79 6237.86

Value in kWh
Costs without solar energy 1224.70 1106.18 1224.70 1185.19 1224.70 1185.19
system
Costs with solar energy 0.00 0.00 0.00 0.00 0.00 0.00
system
Cost savings 1224.70 1106.18 1224.70 1185.19 1224.70 1185.19
Value in $
Reference Jul Aug Sep Oct Nov Dec

Consumption 6445.79 6445.79 6237.86 6445.79 6237.86 6445.79
Energy production 36795.49 29030.52 23558.10 14308.62 6758.40 4117.15
Energy production (incl. 36795.49 29030.52 23558.10 14308.62 6758.40 4117.15
Balance -30349.70 -22584.73 -17320.24 -7862.83 -520.54 2328.64
Savings 6445.79 6445.79 6237.86 6445.79 6237.86 6445.79

Value in kWh
Costs without solar energy 1224.70 1224.70 1185.19 1224.70 1185.19 1224.70
system
Costs with solar energy 0.00 0.00 0.00 0.00 0.00 0.00
system
Cost savings 1224.70 1224.70 1185.19 1224.70 1185.19 1224.70
Value in $
Reference Total
Consumption 75894.00
Energy production 266753.23
Energy production (incl. 266753.23
Balance -190859.23
Savings 75894.00
Value in kWh
Costs without solar energy 14419.86

system
Page 21 of 37
Umar+Project
Costs with solar energy 0.00

system
Cost savings 14419.86
Value in $
Degradation and inflation rates are applied

on a monthly basis over the entire
observation period. This is done in the first
year.
Page 22 of 37
Umar+Project
Plans and parts list

Circuit Diagram
Page 23 of 37
Umar+Project
Figure: Circuit Diagram
Page 24 of 37
Umar+Project
Dimensioning Plan
Figure: Building 01-Roof Area West
Page 25 of 37
Umar+Project
Figure: Building 01-Roof Area East
Page 26 of 37
Umar+Project
Page 27 of 37
Umar+Project
Page 28 of 37
Umar+Project
Page 29 of 37
Umar+Project
Page 30 of 37
Umar+Project
String Plan
Page 31 of 37
Umar+Project
Page 32 of 37
Umar+Project
Page 33 of 37
Umar+Project
Page 34 of 37
Umar+Project
Page 35 of 37
Umar+Project
Page 36 of 37
Umar+Project
Parts list
Parts list
# Type Item number Manufacturer Name Quantity Unit
1 PV Module JA Solar Holdings JAM60S10-340/PR 1009 Piece
Co., Ltd.
2 Inverter GoodWe Solar GW60KBF-MT 1 Piece
Inverter
3 Inverter GoodWe Solar GW80K-MT 3 Piece
Inverter
4 Components Bidirectional Meter 1 Piece
Page 37 of 37

Project Name: Umar+Project: Created With PV Sol Premium 2021 (R4) Valentin Software GMBH

Uploaded by

Copyright:

Available Formats

Project Name: Umar+Project: Created With PV Sol Premium 2021 (R4) Valentin Software GMBH

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

Project Name: Umar+Project: Created With PV Sol Premium 2021 (R4) Valentin Software GMBH

Uploaded by

Copyright:

Available Formats

Project Name: Umar+Project

Created with PV*SOL premium 2021 (R4)

Figure: Overview Image, 3D Design

Figure: Schematic diagram

Set-up of the System

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

2. Module Area - Building 02-Roof Area East

Figure: 2. Module Area - Building 02-Roof Area East

3. Module Area - Building 01-Roof Area West

Figure: 3. Module Area - Building 01-Roof Area West

4. Module Area - Building 01-Roof Area East

Figure: 4. Module Area - Building 01-Roof Area East

5. Module Area - Building 03-Roof Area West

Figure: 5. Module Area - Building 03-Roof Area West

6. Module Area - Building 03-Roof Area East

Figure: 6. Module Area - Building 03-Roof Area East

Horizon Line, 3D Design

Figure: Horizon (3D Design)

PV Generator Energy (AC grid) 266,841 kWh/Year

Figure: Energy Flow Graph

Remuneration and Savings

New Tariff (Example)

Figure: Electricity cost saving

Figure: Development of energy costs

Year 6 Year 7 Year 8 Year 9 Year 10

Year 11 Year 12 Year 13 Year 14 Year 15

Year 16 Year 17 Year 18 Year 19 Year 20

Year 21 Year 22 Year 23 Year 24 Year 25

Figure: Accrued Cash Flow (Cash Balance)

Energy Supply Account

Savings 6445.79 5822.01 6445.79 6237.86 6445.79 6237.86

Reference Jul Aug Sep Oct Nov Dec

Savings 6445.79 6445.79 6237.86 6445.79 6237.86 6445.79

Costs without solar energy 14419.86

Costs with solar energy 0.00

Degradation and inflation rates are applied

Plans and parts list

Figure: Circuit Diagram

Figure: Building 01-Roof Area West

Figure: Building 01-Roof Area East

Figure: Building 03-Roof Area West

Figure: Building 02-Roof Area West

Figure: Building 02-Roof Area East

Figure: Building 03-Roof Area East

Figure: Building 02-Roof Area West

Figure: Building 02-Roof Area East

Figure: Building 01-Roof Area West

Figure: Building 01-Roof Area East

Figure: Building 03-Roof Area West

Figure: Building 03-Roof Area East

You might also like