System Simulation Report

File:

Author: DIMAS RAHADIAN

Location: babakan, nyalenghor, Nanggewer, Pagerageung, Tasikmalaya, Jawa Barat

46158, Indonesia (7°6.1'S, 108°10.7'E)

Page 1 of 11 System Simulation Report Generated 10/12/2018 2:39:09 AM

Total Net Present Cost: $42,222.41

Levelized Cost of Energy ($/kWh): $0.344

Notes: UNTUK PEMBANGUNAN INDONESIA TERBARUKAN

Table of Contents

System Architecture 3
Cost Summary 4
Cash Flow 5
Electrical Summary 6
PV: Fronius Primo 8.2-1 with Generic PV 7
Storage: 20kW-72kWh Primus Power EnergyCell 8
Converter: SolaX X3-hybrid10 9

Page 2 of 11 System Simulation Report Generated 10/12/2018 2:39:09 AM

System Architecture

Component Name Size Unit

Fronius Primo 8.2-1 with
PV Generic PV 8.37 kW
20kW-72kWh Primus Power
Storage EnergyCell 2 strings
System converter SolaX X3-hybrid10 10.0 kW
Dispatch strategy HOMER Cycle Charging

Page 3 of 11 System Simulation Report Generated 10/12/2018 2:39:09 AM

Schematic

Page 4 of 11 System Simulation Report Generated 10/12/2018 2:39:09 AM

Cost Summary

Net Present Costs

Name Capital Operating Replacement Salvage Resource Total
20kW-72kWh
Primus Power
EnergyCell $1,000 $1,293 $318.81 -$179.67 $0.00 $2,432
Fronius Primo
8.2-1 with
Generic PV $10,043 $10,820 $0.00 $0.00 $0.00 $20,863
SolaX
X3-hybrid10 $6,000 $12,928 $0.00 $0.00 $0.00 $18,928
System $17,043 $25,040 $318.81 -$179.67 $0.00 $42,222
Annualized Costs
Name Capital Operating Replacement Salvage Resource Total
20kW-72kWh
Primus Power
EnergyCell $77.35 $100.00 $24.66 -$13.90 $0.00 $188.12

Page 5 of 11 System Simulation Report Generated 10/12/2018 2:39:10 AM

Fronius Primo
8.2-1 with
Generic PV $776.90 $836.95 $0.00 $0.00 $0.00 $1,614
SolaX
X3-hybrid10 $464.13 $1,000 $0.00 $0.00 $0.00 $1,464
System $1,318 $1,937 $24.66 -$13.90 $0.00 $3,266

Page 6 of 11 System Simulation Report Generated 10/12/2018 2:39:10 AM

Cash Flow Electrical Summary

Page 7 of 11 System Simulation Report Generated 10/12/2018 2:39:10 AM

Excess and Unmet
Quantity Value Units
Excess Electricity 455 kWh/yr
Unmet Electric Load 2.17 kWh/yr
Capacity Shortage 4.66 kWh/yr
Production Summary
Component Production (kWh/yr) Percent
Fronius Primo 8.2-1 with Generic PV 12,231 100
Total 12,231 100
Consumption Summary
Component Consumption (kWh/yr) Percent
AC Primary Load 9,488 100
DC Primary Load 0 0
Deferrable Load 0 0
Total 9,488 100

Page 8 of 11 System Simulation Report Generated 10/12/2018 2:39:10 AM

PV: Fronius Primo 8.2-1 with Generic PV

Fronius Primo 8.2-1 with Generic PV Electrical Summary

Quantity Value Units
Minimum Output 0 kW
Maximum Output 7.98 kW
PV Penetration 129 %
Hours of Operation 4,445 hrs/yr
Levelized Cost 0.132 $/kWh
Fronius Primo 8.2-1 with Generic PV Statistics
Quantity Value Units
Rated Capacity 8.37 kW
Mean Output 1.40 kW
Mean Output 33.5 kWh/d
Capacity Factor 16.7 %
Total Production 12,231 kWh/yr

Fronius Primo 8.2-1 with Generic PV Output (kW)

Page 9 of 11 System Simulation Report Generated 10/12/2018 2:39:10 AM

Storage: 20kW-72kWh Primus Power EnergyCell

20kW-72kWh Primus Power EnergyCell Properties

Quantity Value Units
Batteries 2.00 qty.
String Size 1.00 batteries
Strings in Parallel 2.00 strings
Bus Voltage 60.0 V
20kW-72kWh Primus Power EnergyCell Result Data
Quantity Value Units
Average Energy Cost 0 $/kWh
Energy In 7,404 kWh/yr
Energy Out 5,410 kWh/yr
Storage Depletion 92.6 kWh/yr
Losses 2,087 kWh/yr
Annual Throughput 6,375 kWh/yr
20kW-72kWh Primus Power EnergyCell Statistics
Quantity Value Units
Autonomy 133 hr
Storage Wear Cost 0 $/kWh
Nominal Capacity 144 kWh
Usable Nominal Capacity 144 kWh
Lifetime Throughput 127,510 kWh

20kW-72kWh Primus Power EnergyCell State of Charge (%)

Page 10 of 11 System Simulation Report Generated 10/12/2018 2:39:10 AM

 Expected Life 20.0 yr
Converter: SolaX X3-hybrid10

SolaX X3-hybrid10 Electrical Summary

Quantity Value Units
Hours of Operation 8,760 hrs/yr
Energy Out 9,488 kWh/yr
Energy In 9,781 kWh/yr
Losses 293 kWh/yr
SolaX X3-hybrid10 Statistics
Quantity Value Units
Capacity 10.0 kW
Mean Output 1.08 kW
Minimum Output 0.0479 kW
Maximum Output 4.83 kW
Capacity Factor 10.8 %

SolaX X3-hybrid10 Inverter Output (kW)

SolaX X3-hybrid10 Rectifier Output (kW)

Page 11 of 11 System Simulation Report Generated 10/12/2018 2:39:10 AM