A family with Daily Loqad Curve beside want to install a residence electric electric system

A compairing between solar system with diesel generation was made bellow

1 USD = Rp14,297 Daily Energi Consumption

Solar System
Annual Energy production 365 day x 5
Annual Income 19.163 kWh x Rp
Investation Cost of 4,25 kW
Maintenance cost during 20 years:
Inverter Replacement 1 x Rp. 4.286.850 1 unit x 4,286,850
Battery Replacement 6 x Rp. 49.870.212 4 unit x 299,221,272

1 USD = Rp14,297 Daily Energi Consumption

Diesel System
Annual Energy production 365 day x 24
Annual Fuel Cost 39,420 kWh x Rp
Annual Income 19.163 kWh x Rp
Investation Cost of 4,25 kW
Maintenance cost during 20 years:
Overhaul Cost 3 x 60 % x
nce electric electric system
on was made bellow

19,163 kWh
stem
hours x 15 x 0.3 kw = 8212.5 kWh/Year
1,467 x 365 day = 10,260,924 Rp/Year
= 373,258,122 Rp

Rp = 4,286,850 Rp
Rp = 1,196,885,088 Rp

19,163 kWh
stem
hours x 15 x0.3 kw = 39,420 kWh/Year
1,500 = 59,130,000 Rp/Year
1,467 x 365 day = 10,260,924 Rp/Year
= 11,255,000 Rp

11,255,000 RP = 20,259,000 Rp
 Economic Analysis Solar System
Suku bunga deposito = d = 6%
Tingkat inflasi =g= 5%
Tahun ke- real discount rate = 0.95% 0.0095
t CIF(Rp) COF(t) (Rp) CIF*(1+r)^t (Rp) NPV (Rp) Chart Title
0 10,260,924 -373,258,122 0.00 -
1 0.00 0.00 10,358,403 -362,899,719 50,000,000
2 0.00 0.00 10,456,808 -352,442,911
3 0.00 0.00 10,556,147 -341,886,764 0
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
4 0.00 -299,221,272 10,656,431 -630,451,605
-50,000,000
5 0.00 0.00 10,757,667 -320,472,666
6 0.00 0.00 10,859,865 -309,612,801
-100,000,000
7 0.00 0.00 10,963,033 -298,649,768
8 0.00 -299,221,272 11,067,182 -586,803,857
-150,000,000
9 0.00 0.00 11,172,321 -276,410,265
10 0.00 0.00 11,278,458 -265,131,807 -200,000,000
11 0.00 0.00 11,385,603 -253,746,204
12 0.00 -299,221,272 11,493,766 -541,473,710 -250,000,000
13 0.00 0.00 11,602,957 -230,649,481
14 0.00 0.00 11,713,185 -218,936,296 -300,000,000
15 0.00 -4,286,850 11,824,460 -211,398,686
16 0.00 -299,221,272 11,936,793 -494,396,315 -350,000,000
17 0.00 0.00 12,050,192 -183,124,851
18 0.00 0.00 12,164,669 -170,960,182 -400,000,000
19 0.00 0.00 12,280,233 -158,679,949 Column B Column C Column D Column E
20 0.00 -299,221,272 12,396,896 -445,504,325
Title

9 10 11 12 13 14 15 16 17 18 19 20

Column D Column E
 Economic Analysis Solar System
Suku bunga deposito = d = 6%
Tingkat inflasi =g= 5%
Tahun ke- real discount rate = 1% 0.01
t CIF(Rp) FUEL COST (Rp) COF(t) (Rp) CIF*(1+r)^t (Rp) NPV (Rp) Chart Title
0 10,260,924 -59,130,000 -11,255,000 0.00 - 0.009524 -563143
20,000,000
1 0.00 -59,693,143 0.00 10,363,533 -891,467 0.009524 -568506
2 0.00 -60,261,649 0.00 10,467,169 9,575,702 0.009524 -573920
3 0.00 -60,835,569 0.00 10,571,840 20,147,543 0.009524 -579386
0
4 0.00 -61,414,956 0.00 10,677,559 30,825,101 0 1 2 -584904
0.009524 3 4 5 6 7 8 9 10 11 12 13 14 15 16
5 0.00 -61,999,860 0.00 10,784,334 41,609,436 0.009524 -590475
6 0.00 -62,590,335 -6,753,000 10,892,178 45,748,614 -20,000,000 0.009524 -596098
7 0.00 -63,186,433 0.00 11,001,100 63,502,713 0.009524 -601776
8 0.00 -63,788,209 0.00 11,111,111 74,613,824 0.009524 -607507
9 0.00 -64,395,716 0.00 11,222,222 85,836,045 -40,000,000 0.009524 -613293
10 0.00 -65,009,008 0.00 11,334,444 97,170,489 0.009524 -619133
11 0.00 -65,628,142 0.00 11,447,788 108,618,277 0.009524 -625030
12 0.00 -66,253,172 -6,753,000 11,562,266 113,427,544 -60,000,000 0.009524 -630983
13 0.00 -66,884,154 0.00 11,677,889 131,858,433 0.009524 -636992
14 0.00 -67,521,146 0.00 11,794,668 143,653,100 0.009524 -643059
15 0.00 -68,164,205 0.00 11,912,614 155,565,715 -80,000,000 0.009524 -649183
16 0.00 -68,813,387 0.00 12,031,741 167,597,455 0.009524 -655366
17 0.00 -69,468,753 0.00 12,152,058 179,749,513 0.009524 -661607
-100,000,000
18 0.00 -70,130,360 -6,753,000 12,273,579 185,270,092 0.009524 -667908
19 0.00 -70,798,268 0.00 12,396,314 204,419,406 0.009524 -674269
Column B Column C Column D Column E Column
20 0.00 -71,472,538 0.00 12,520,277 216,939,683 0.009524 -680691
rt Title

8 9 10 11 12 13 14 15 16 17 18 19 20

olumn D Column E Column F