SIMULATION RESULT

COST SUMARY
Cash Flow Summary

50,000,000

PV
Generator 1
Surrette 6CS25P
Converter

Net Present Cost ($)

40,000,000

30,000,000

20,000,000

10,000,000

Compone
nt
PV
Generato
r1
Surrette
6CS25P
Converter
System

CASH FLOW

PV

Capital
($)
900
25,000
2,000
240
28,140

Label

S6CS25P

Converter

Replacem
ent ($)
281
43,339,29
2
1,488

O&M ($)

Fuel ($)

2,301
1,684,84
7
1,278

0
19,541

Salvage
($)
-157
17,112

-427

100
43,341,16
0

639
1,689,06
6

0
19,541

-19
16,509

Total ($)
3,324
45,085,8
00
4,339
961
45,094,4
32

Cash Flows

Capital
Replacement
Salvage
Operating
Fuel

-500,000

Nominal Cash Flow ($)

-1,000,000

-1,500,000

-2,000,000

-2,500,000

-3,000,000

-3,500,000

10

11

12

13

14

15

16

17

18

19

20

Year Num ber

Elektical
Production
PV array
Generator 1
Total

kWh/yr
27,416
5,534
32,950

%
83
17
100

Consumption
AC primary load
Total

kWh/yr
24,082
24,082

%
100
100

Quantity
Excess electricity
Unmet electric load
Capacity shortage

kWh/yr
3,567
8.16
20.2

%
10.8
0.0
0.1

Quantity
Renewable fraction
Max. renew. penetration

Value
0.770
5,397 %

21

22

23

24

25

PV
Quantity
Rated capacity
Mean output
Mean output
Capacity factor
Total production

Value
18.0
3.1
75.1
17.4
27,416

Units
kW
kW
kWh/d
%
kWh/yr

Quantity
Minimum output
Maximum output
PV penetration
Hours of operation
Levelized cost

Value
0.0
16.9
114
4,307
0.00949

Units
kW
kW
%
hr/yr
$/kWh

kW

PV Output

24

18.0
16.2
14.4

Hour of Day

18

12.6
10.8
9.0

12

7.2
5.4
3.6

1.8
0.0

Jan

LABEL

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Quantity
Hours of operation
Number of starts
Operational life
Capacity factor
Fixed generation cost
Marginal generation cost

Value
1,318
73
0.00759
12.6
2,600
0.200

Units
hr/yr
starts/yr
yr
%
$/hr
$/kWh

Quantity
Electrical production
Mean electrical output
Min. electrical output
Max. electrical output

Value
5,534
4.20
1.50
5.00

Units
kWh/yr
kW
kW
kW

Quantity
Fuel consumption
Specific fuel consumption
Fuel energy input
Mean electrical efficiency

Value
1,911
0.345
18,802
29.4

Units
L/yr
L/kWh
kWh/yr
%

kW

Generator 1 Output

24

5.0
4.5
4.0

Hour of Day

18

3.5
3.0
2.5

12

2.0
1.5
1.0

0.5
0.0

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

BATERY
Quantity
String size
Strings in parallel
Batteries
Bus voltage (V)
Quantity
Nominal capacity
Usable nominal capacity
Autonomy
Lifetime throughput
Battery wear cost

Value
2
10
20
12
Value
139
83.2
30.3
192,904
0.012

Units
kWh
kWh
hr
kWh
$/kWh

Nov

Dec

Average energy cost

0.072

$/kWh

Quantity
Energy in
Energy out
Storage depletion
Losses
Annual throughput
Expected life

Value
12,345
9,935
64
2,346
11,107
12.0

Units
kWh/yr
kWh/yr
kWh/yr
kWh/yr
kWh/yr
yr

Frequency Histogram

Frequency (%)

16
12
8
4
0

20

40
60
State of Charge (%)

80

100

Monthly Statistics

100

max
daily high
mean
daily low
min

SOC (%)

80
60
40
20
0

Jan

Feb

Mar

Apr

May

Jun

Aug

Sep

Oct

Nov

Dec

Battery Bank State of Charge

24
Hour of Day

Jul

100
88

18

76

12

64
52

6
0

40

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

COVENTER
Quantity
Capacity
Mean output
Minimum output
Maximum output
Capacity factor

Inverter
10.0
2.5
0.0
9.4
24.8

Rectifier
10.0
0.3
0.0
4.2
3.1

Units
kW
kW
kW
kW
%

Quantity
Hours of operation
Energy in
Energy out

Inverter
7,810
24,173
21,756

Rectifier
900
3,159
2,685

Units
hrs/yr
kWh/yr
kWh/yr

Dec

Losses

2,417

474

Hour of Day

kW

Inverter Output

24

10
8

18

6
4

12

2
0

6
0

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

kW

Rectifier Output

24

Hour of Day

kWh/yr

4.50
3.60

18

2.70
1.80

12

0.90
0.00

6
0

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

EMISIONS
Pollutant
Carbon dioxide
Carbon monoxide
Unburned hydrocarbons
Particulate matter
Sulfur dioxide
Nitrogen oxides

TIME EERIES JOURLY

Emissions (kg/yr)
5,032
12.4
1.38
0.936
10.1
111

Oct

Nov

Dec

20

AC Primary Load
PV Pow er
Generator 1 Pow er

Power (kW)

15

10

January

MOUHTLY
Global Horizontal Solar Radiation Monthly Averages

1.4

max
daily high
mean
daily low
min

1.2

Average Value (kW/m2)

1.0

0.8

0.6

0.4

0.2

0.0

Jan

Feb

Mar

Apr

May

Jun

Jul

Month

DMAP

Aug

Sep

Oct

Nov

Dec

Ann

kW/m2
1.40

Global Horizontal Solar Radiation

24

1.26
1.12
18

0.98

Hour of Day

0.84
0.70
12

0.56
0.42
0.28

0.14
0.00
0

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Day of Year

BAGIAN KOMPONEN
PV
Size (kW)
10.000

Replacement ($)
500

Cost Curve

1,000
800
Cost ($)

Size
(kW)
0.000
5.000
6.000
7.000
8.000
9.000
10.000
11.000
12.000
13.000
14.000
15.000
16.000
17.000
18.000

Capital ($)
500

600
400
200
0

Capital

10
15
Size (kW)

20

Replacement

O&M ($/yr)
100

SOLAR LOCATION
7,43 8,46 LS dan 113,53 114,38 BT
Clearness
Month
January
February
March
April
May
June
July
August
September
October
November
December

Daily Radiation
Index
0.416
0.419
0.448
0.486
0.539
0.548
0.556
0.560
0.565
0.534
0.473
0.438
Global Horizontal Radiation

1.0

0.8

4
0.6
3
0.4

0.2

1
0

Clearness Index

Daily Radiation (kWh/m/d)

(kWh/m2/d)
4.490
4.530
4.710
4.740
4.790
4.600
4.780
5.230
5.740
5.690
5.080
4.700

Jan Feb Mar Apr May Jun

Daily Radiation

Jul

Aug Sep Oct

Nov Dec

0.0

Clearness Index

Daily Profile

PRYMARI LOSD

Load (kW)

5
4
3
2
1
0

12
Hour

18

24

01:00
02:00
03:00
04:00
05:00
06:00
07:00
08:00
09:00
10:00
11:00
12:00
13:00
14:00
15:00
16:00
17:00
18:00
19:00
20:00
21:00
22:00
23:00
00:00

Load (kW)
0.500
0.500
0.500
0.500
0.500
0.500
0.500
0.500
0.500
6.000
6.000
6.000
6.000
5.000
5.000
5.000
5.000
4.000
4.000
4.000
4.000
0.500
0.500
0.500

kW

DMap

24
Hour of Day

Hour
00:00
01:00
02:00
03:00
04:00
05:00
06:00
07:00
08:00
09:00
10:00
11:00
12:00
13:00
14:00
15:00
16:00
17:00
18:00
19:00
20:00
21:00
22:00
23:00

12.0
9.6

18

7.2

12

4.8
2.4

0.0

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

Seasonal Profile

12

max
daily high
mean
daily low
min

Load(kW
)

9
6
3
0

Jan

Feb

Baseline
Average
(kWh/d)
Average (kW)
Peak (kW)
Load factor

Mar

Apr

May

Jun

Jul

Scaled
66.0

66.0

2.75
10.9
0.252

2.75
10.9
0.252

Aug

Sep

Oct

Nov

Dec

Ann