Orosháza 60kVA

Company
Solver Unio Fejlesztési Tanácsadó Kft.

1113 Budapest, Ábel Jenő utca 8.

Auditor: Csonka Attila EA-01-28/2016
Szervezet: Solver Unio Kft. EASZ-01-18/2016

Contact Person:
Csonka Attila

Phone: +36 1 2200 661

E-Mail: energy@solvergroup.hu

Client

Project
Address:
Orosháza

Start of Operation Date: 2018. 07. 03.

Project Description:
Inverter: 1 pieces of Huawei 60KTL-M0 (Limited to 60kVA)
Panel: 276 pieces of Phono Solar 275W modul
Layout: 6 panel Horizontal
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

3D, Grid Connected PV System

Climate Data Orosháza (1991 - 2010)
PV Generator Output 75,9 kWp
PV Generator Surface 449,0 m²
Number of PV Modules 276
Number of Inverters 1

PV*SOL premium 2017 (R9) Page 2 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

The yield
PV Generator Energy (AC grid) 100 460 kWh
Spec. Annual Yield 1 323,59 kWh/kWp
Performance Ratio (PR) 87,0 %
Calculation of Shading Losses 1,3 %/year
CO Emissions avoided 60 276 kg / year

Your Gain
Total investment costs 113 850,00 HUF
Return on Assets 7,87 %
Amortization Period 10,5 Years
Electricity Production Costs 0,06 HUF/kWh

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 2017 (R9) Page 3 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

Set-up of the system

Climate Data Orosháza
Type of System 3D, Grid Connected PV System

PV Generator Module Area

Name Area South
PV Modules* 276 x PS275P-20/U
Manufacturer Phono Solar Technology Co., Ltd.
Inclination 20 °
Orientation South 180 °
Installation Type Mounted - Open Space
PV Generator Surface 449,0 m²

Figure: 3D Design for Area South

PV*SOL premium 2017 (R9) Page 4 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

Figure: Horizon of Area South

Inverter
Module Area Area South
Inverter 1* 1 x SUN2000-60KTL-M0 (Limited)
Manufacturer Huawei Technologies
Configuration MPP 1: 2 x 23 | MPP 2: 2 x 23 | MPP 3: 2
x 23 | MPP 4: 2 x 23 | MPP 5: 2 x 23 |
MPP 6: 2 x 23

AC Mains
Number of Phases 3
Mains Voltage (1-phase) 400 V
Displacement Power Factor (cos phi) +/- 1

* The guarantee provisions of the respective manufacturer apply

PV*SOL premium 2017 (R9) Page 5 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

Simulation Results
PV System
PV Generator Output 75,9 kWp
Spec. Annual Yield 1 323,59 kWh/kWp
Performance Ratio (PR) 87,0 %
Yield Reduction due to Shading 1,3 %/year

Grid Feed-in 100 462 kWh/year

Grid Feed-in in the first year (incl. module degradation) 100 462 kWh/year
Stand-by Consumption 16 kWh/year
CO Emissions avoided 60 276 kg / year

Figure: Production Forecast

PV*SOL premium 2017 (R9) Page 6 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

Results per Module Area

Area South
PV Generator Output 75,9 kWp
PV Generator Surface 449,0 m²
Global Radiation at the Module 1519,6 kWh/m²
PV Generator Energy (AC grid) 100462 kWh/year
Spec. Annual Yield 1323,6 kWh/kWp
Performance Ratio (PR) 87 %

PV*SOL premium 2017 (R9) Page 7 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

PV System Energy Balance

Global radiation - horizontal 1 355,9 kWh/m²

Deviation from standard spectrum -13,56 kWh/m² -1,00 %
Ground Reflection (Albedo) 8,10 kWh/m² 0,60 %
Orientation and inclination of the module surface 169,18 kWh/m² 12,53 %
Module-independent shading 0,00 kWh/m² 0,00 %
Reflection on the Module Interface -29,44 kWh/m² -1,94 %
Global Radiation at the Module 1 490,2 kWh/m²

1 490,2 kWh/m²
x 449,02 m²
= 669 108,7 kWh

Global PV Radiation 669 108,7 kWh

Soiling -13 382,17 kWh -2,00 %
STC Conversion (Rated Efficiency of Module 16,92 %) -544 764,18 kWh -83,08 %
Rated PV Energy 110 962,4 kWh
Module-specific Partial Shading -1 203,59 kWh -1,08 %
Low-light performance -1 164,74 kWh -1,06 %
Deviation from the nominal module temperature -2 493,09 kWh -2,30 %
Diodes -59,68 kWh -0,06 %
Mismatch (Manufacturer Information) -2 120,82 kWh -2,00 %
Mismatch (Configuration/Shading) -17,58 kWh -0,02 %
String Cable -89,13 kWh -0,09 %
PV Energy (DC) without inverter regulation 103 813,7 kWh
Regulation on account of the MPP Voltage Range -0,30 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 -1 397,98 kWh -1,35 %
MPP Matching -58,71 kWh -0,06 %
PV energy (DC) 102 356,7 kWh

Energy at the Inverter Input 102 356,7 kWh

Input voltage deviates from rated voltage -188,37 kWh -0,18 %
DC/AC Conversion -1 533,98 kWh -1,50 %
Stand-by Consumption -16,36 kWh -0,02 %
AC Cable -172,40 kWh -0,17 %
PV energy (AC) minus standby use 100 445,6 kWh
Grid Feed-in 100 460,4 kWh

PV*SOL premium 2017 (R9) Page 8 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

Financial Analysis

System Data
Grid Feed-in in the first year (incl. module degradation) 100 462 kWh/year
PV Generator Output 75,9 kWp
Start of Operation of the System 2018. 07. 03.
Assessment Period 20 Years

Economic Parameters
Return on Assets 7,87 %
Accrued Cash Flow (Cash Balance) 97 465,92 HUF
Amortization Period 10,5 Years
Electricity Production Costs 0,06 HUF/kWh

Payment Overview
Specific Investment Costs 1 500,00 HUF/kWp
Investment Costs 113 850,00 HUF
One-off Payments 0,00 HUF
Incoming Subsidies 0,00 HUF
Annual Costs 0,00 HUF/year
Other Revenue or Savings 0,00 HUF/year

Remuneration and Savings

Total Payment from Utility in First Year 11 471,58 HUF/year

EEG 2016 (September) - Gebäudeanlage

Validity 2018. 07. 03. - 2038. 12.
31.
Specific feed-in / export Remuneration 0,1142 HUF/kWh
Feed-in / Export Tariff 11 471,58 HUF/year

PV*SOL premium 2017 (R9) Page 9 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

Figure: Accrued Cash Flow (Cash Balance)

PV*SOL premium 2017 (R9) Page 10 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

Cashflow Table

year 1 year 2 year 3 year 4 year 5

Investments -113 850,00 HUF 0,00 HUF 0,00 HUF 0,00 HUF 0,00 HUF
Feed-in / Export Tariff 11 267,56 HUF 11 245,54 HUF 11 134,20 HUF 11 023,96 HUF 10 914,81 HUF
-102 582,44
Annual Cash Flow 11 245,54 HUF 11 134,20 HUF 11 023,96 HUF 10 914,81 HUF
HUF
Accrued Cash Flow (Cash Balance) -102 582,44 HUF -91 336,89 HUF -80 202,69 HUF -69 178,73 HUF -58 263,92 HUF

year 6 year 7 year 8 year 9 year 10

Investments 0,00 HUF 0,00 HUF 0,00 HUF 0,00 HUF 0,00 HUF
Feed-in / Export Tariff 10 806,75 HUF 10 699,75 HUF 10 593,81 HUF 10 488,92 HUF 10 385,07 HUF
Annual Cash Flow 10 806,75 HUF 10 699,75 HUF 10 593,81 HUF 10 488,92 HUF 10 385,07 HUF
Accrued Cash Flow (Cash Balance) -47 457,17 HUF -36 757,42 HUF -26 163,61 HUF -15 674,69 HUF -5 289,62 HUF

year 11 year 12 year 13 year 14 year 15

Investments 0,00 HUF 0,00 HUF 0,00 HUF 0,00 HUF 0,00 HUF
Feed-in / Export Tariff 10 282,25 HUF 10 180,44 HUF 10 079,65 HUF 9 979,85 HUF 9 881,04 HUF
Annual Cash Flow 10 282,25 HUF 10 180,44 HUF 10 079,65 HUF 9 979,85 HUF 9 881,04 HUF
Accrued Cash Flow (Cash Balance) 4 992,63 HUF 15 173,08 HUF 25 252,72 HUF 35 232,57 HUF 45 113,61 HUF

year 16 year 17 year 18 year 19 year 20

Investments 0,00 HUF 0,00 HUF 0,00 HUF 0,00 HUF 0,00 HUF
Feed-in / Export Tariff 9 783,21 HUF 9 686,34 HUF 9 590,44 HUF 9 495,48 HUF 9 401,47 HUF
Annual Cash Flow 9 783,21 HUF 9 686,34 HUF 9 590,44 HUF 9 495,48 HUF 9 401,47 HUF
Accrued Cash Flow (Cash Balance) 54 896,82 HUF 64 583,16 HUF 74 173,60 HUF 83 669,09 HUF 93 070,56 HUF

year 21
Investments 0,00 HUF
Feed-in / Export Tariff 4 395,36 HUF
Annual Cash Flow 4 395,36 HUF
Accrued Cash Flow (Cash Balance) 97 465,92 HUF

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 2017 (R9) Page 11 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

PV Module: PS275P-20/U
Manufacturer Phono Solar Technology Co., 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 992 mm
Height 1640 mm
Depth 40 mm
Frame Width 11 mm
Weight 19 kg
Framed No

I/V Characteristics at STC

MPP Voltage 31,79 V
MPP Current 8,66 A
Nominal output 275 W
Open Circuit Voltage 38,68 V
Short-Circuit Current 9,17 A
Increase open circuit voltage before stabilisation 0 %

I/V Part Load Characteristics

Values source Manufacturer/user-created
Irradiance 200 W/m²
Voltage in MPP at Part Load 30,968 V
Current in MPP at Part Load 1,754 A
Open Circuit Voltage (Part Load) 36,2644 V
Short Circuit Current at Part Load 1,89 A

Further
Voltage Coefficient -119,91 mV/K
Electricity Coefficient 5,5 mA/K
Output Coefficient -0,4 %/K
Incident Angle Modifier 98 %
Maximum System Voltage 1000 V
Spec. Heat Capacity 920 J/(kg*K)
Absorption Coefficient 70 %
Emissions Coefficient 85 %

PV*SOL premium 2017 (R9) Page 12 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

Inverter: SUN2000-60KTL-M0 (Limited)

Manufacturer Huawei Technologies
Available Yes

Electrical Data
DC Power Rating 61 kW
AC Power Rating 60 kW
Max. DC Power 66 kW
Max. AC Power 60 kW
Stand-by Consumption 10 W
Night Consumption 2 W
Feed-in from 80 W
Max. Input Current 30 A
Max. Input Voltage 1100 V
Nom. DC Voltage 600 V
Number of Feed-in Phases 3
Number of DC Inlets 12
With Transformer No
Change in Efficiency when Input Voltage deviates from Rated Voltage 0,2 %/100V

MPP Tracker
Output Range < 20% of Power Rating 99,9 %
Output Range > 20% of Power Rating 100 %
No. of MPP Trackers 6

Max. Input Current per MPP Tracker 22 A

Max. Input Power per MPP Tracker 30 kW
Min. MPP Voltage 200 V
Max. MPP Voltage 1000 V

PV*SOL premium 2017 (R9) Page 13 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA

PV*SOL premium 2017 (R9) Page 14 of 15

Valentin Software GmbH
 Project Designer: Peter Szelei
Date of Offer: 2018. 09. 16. Company: Solver Unio Fejlesztési Tanácsadó Kft.
Orosháza 60kVA
Area South

PV*SOL premium 2017 (R9) Page 15 of 15

Valentin Software GmbH