System Simulation Report

File: bandung.hgrid

Author:

Location: Jl. Pasadena No.17, Kb. Pisang, Sumur Bandung, Kota Bandung, Jawa Barat
40112, Indonesia (6°55.0'S, 107°37.1'E)

Total Net Present Cost: $153,703.90

Levelized Cost of Energy ($/kWh): $0.153

Notes:

Page 1 of 8 System Simulation Report Generated 2/28/2019 2:32:05 PM

Table of Contents

System Architecture 3
Cost Summary 4
Cash Flow 5
Electrical Summary 6
Utility: LG: Large General > 25 KW 7

Page 2 of 8 System Simulation Report Generated 2/28/2019 2:32:06 PM

System Architecture

Component Name Size Unit

Dispatch strategy HOMER Peak Shaving
Utility Large General > 25 KW

Schematic

Page 3 of 8 System Simulation Report Generated 2/28/2019 2:32:06 PM

Cost Summary

Net Present Costs

Name Capital Operating Replacement Salvage Resource Total
Large General
> 25 KW $0.00 $153,704 $0.00 $0.00 $0.00 $153,704
System $0.00 $153,704 $0.00 $0.00 $0.00 $153,704

Annualized Costs
Name Capital Operating Replacement Salvage Resource Total
Large General
> 25 KW $0.00 $11,890 $0.00 $0.00 $0.00 $11,890
System $0.00 $11,890 $0.00 $0.00 $0.00 $11,890

Page 4 of 8 System Simulation Report Generated 2/28/2019 2:32:06 PM

Cash Flow

Page 5 of 8 System Simulation Report Generated 2/28/2019 2:32:06 PM

Electrical Summary

Production Summary
Component Production (kWh/yr) Percent
Grid Purchases 77,745 100
Total 77,745 100

Consumption Summary
Component Consumption (kWh/yr) Percent
AC Primary Load 77,745 100
Total 77,745 100

Page 6 of 8 System Simulation Report Generated 2/28/2019 2:32:06 PM

Utility: LG: Large General > 25 KW

Utility Bill Summary

Charge Type Amount
Consumption Charge $6,808
Demand Charge $4,590
Fixed Rate $492.48
Minimum Rate $0.00
Total $11,890

Utility Monthly Summary

Energy Net Energy
Purchased Energy Purchased Peak Load Energy Demand Fixed Minimum
Month (kWh) Sold (kWh) (kWh) (kW) Charge Charge Charge Charge Taxes
January 6,789 0 6,789 18.4 $594.50 $390.84 $41.04 $0.00 $0.00
February 6,302 0 6,302 18.8 $551.80 $399.22 $41.04 $0.00 $0.00
March 6,761 0 6,761 18.8 $592.01 $397.84 $41.04 $0.00 $0.00
April 6,584 0 6,584 18.4 $576.55 $389.47 $41.04 $0.00 $0.00
May 6,697 0 6,697 18.3 $586.40 $387.65 $41.04 $0.00 $0.00
June 6,131 0 6,131 17.8 $536.81 $377.43 $41.04 $0.00 $0.00
July 6,267 0 6,267 17.4 $548.79 $369.31 $41.04 $0.00 $0.00
August 6,488 0 6,488 17.9 $568.10 $378.46 $41.04 $0.00 $0.00
September 6,060 0 6,060 17.5 $530.59 $369.99 $41.04 $0.00 $0.00
October 6,697 0 6,697 17.8 $586.40 $376.60 $41.04 $0.00 $0.00
November 6,364 0 6,364 17.6 $557.29 $373.37 $41.04 $0.00 $0.00
December 6,605 0 6,605 17.9 $578.31 $379.47 $41.04 $0.00 $0.00
Annual 77,745 0 77,745 18.8 $6,808 $4,590 $492.48 $0.00 $0.00

Energy Purchased From Grid (kW)

Energy Sold To Grid (kW)

Page 7 of 8 System Simulation Report Generated 2/28/2019 2:32:07 PM

Utility Bill Details
Rate Group Rate Name Amount Cost Charge Type Charge Class
Customer Charge Customer Charge $492.48 $492.48 FIXED_PRICE DISTRIBUTION
Demand Charge Demand Charge $4,337 $4,337 DEMAND_BASED NONE
Energy Efficiency Energy Efficiency
Charge Charge - Demand $252.25 $252.25 DEMAND_BASED NONE
Energy Charge Energy Charge $6,453 $6,453 CONSUMPTION_BASED NONE
Energy Efficiency Energy Efficiency
Charge Charge - Consumption $354.52 $354.52 CONSUMPTION_BASED NONE

Page 8 of 8 System Simulation Report Generated 2/28/2019 2:32:07 PM