KAPASITAS PLTS 5000 KWP DAN OUTPUT ENERGI KWH

FOR MODULE PV POLYCRYSTALLINE TILT ANGLE 10 DEG

A

Kapasitas
PLTS

PV-array
losses

Lc LsP-ratio(%)Output

kWh/m2/day

JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DECIRADIASI
KWP

D E=100-(C+D)
F=AxBxE

-10.1031, 5.76 5.64 6.17 6.28 5.88 5.47 5.71 6.46 7.12 7.43 7.12 6.28
6.36 5000
123.8832

1 KUPANG

### 2.0%

###

KWH/
DAY

Usefule
Energy (%)

Inverter loss
+ others

kWh/m2/day

kWh/m2/day

kWh/m2/day

kWh/m2/day

kWh/m2/day

kWh/m2/day

kWh/m2/day

kWh/m2/day

kWh/m2/day

kWh/m2/day

kWh/m2/day

kWh/m2/day

GPS

N LOCATI
GOOGLE
ON
o
MAP

###

Output Yield-f

KWH/KWP/YE
AR

KWH/YEA
R

G=Fx365 H=G/B

### 1740

Central power generation cost

Marginal Cost of Electricity Generation (cents/kWh) = Natural Gas Cost for Power Plants ($/MBtu) 100 Heat Ra
NG
3.2547
Central Power Plant Capacity
Central Power Plant Capacity (cents/kWh) = Capital Cost ($/kW) 100 ELCC Factor Levelization Factor
Levelization Factor = Discount Factor x Annual Energy
31676.4

($/MBtu) 100 Heat Rate for Natural Gas Power Plants (Btu/kWh) / 1,000,000 + O&M Costs (cents/kWh)

Levelization Factor

Customer Reliability cost

Equipment & Instalation Cost

Cost of Equipment (cents/kWh) = (Capital Cost (cents/kW) + Fixed O&M (cents/kW-yr)) Levelized Cost Factor
Levelized Cost Factor = Cost of Equipment / (Life of System x DC-AC Conversion Factor x Capacity Factor x Annua
Asumsi

6 jam

25

0.77
3.85
PV O&M Expenses

26.49
3600
5.7
15%
0.15

29.26
8050
8.2
8760
1324.95

69950.58
3605.7

8058.2

0.14254878
25294.5
0.14254878 3.1389764
2.76544624

Benefits Overhead
Benefits Overhead ($) = Benefits Overhead Costs ($/kW) PV kW

PV Owner Electricity Bill

Electricity Bill Savings ($/kWh) = (Total Bill Without PV Total Bill With PV)/(Annual Energy PV Production)

Levelized Cost Factor

x Capacity Factor x Annual Hours)

nergy PV Production)

A NPV of total lifetime cost

1) Initial Investment Cost

NPV Initial Investment (a+b+c+d)

2) Operational & Maintenance Cost

Source Price
a) PV Panel
b) Inverter
c) Balance of System
- Mounting Equipmnet
- Charge Controller
d) - Breaker Box
Ins - kWh Meter
tall - Electrical Cable and
ati Wiring
Instalation cost
on
W
or
ka) O & M Cost
b) Inverter replacement

NPV O&M + Consumable Parts

3) Fuel Cost
a) Fuel Consumption
b) Fuel Mobilization Cost
NPV Fuel Cost
4) Other Cost
a)
b)
c)
d)
NPV Other Cost
NPV of total lifetime cost (1+2+3+4)
5) Financial Cost
Skenario 1- Without Financial Credit
Total Lifetime Cost
Skenario 2 - With Financial Credit & DP
Down Payment (%)
Down Payment (Rp)
Credit (Rp)
Initial Investment
Total NPV of Mortgage
Total Lifetime + Financial Cost
NPV of Total Lifetime Including Financial Cost

Land Cost
Permit
Tax Cost
Insurance Cost

Unit ($/Wp)

Year

A
Efisiensi
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

B
Kapasitas Daya PV 1 Wp (W/Wp)
= A x 1 Wp

C
D
E
F
Energy Output (Wh.Wp) Energy Output 1 tahunDiskon rate NPV Energy Output/Year (Wh/Wp)
= B x Hour/Day
= C x Day/Year
=DxE