System Simulation Report

File:

Author:

Location: 1, Jl. Sultan Agung No.65b, RT.1/RW.8, Kuningan, Ps. Manggis, Kecamatan
Setiabudi, Kota Jakarta Selatan, Daerah Khusus Ibukota Jakarta 12970, Indonesia (6°12.5'S,
106°50.7'E)

Total Net Present Cost: $1,659,109.00

Levelized Cost of Energy ($/kWh): $31.23

Notes:

Page 1 of 10 System Simulation Report Generated 4/30/2020 4:42:18 PM

Table of Contents

System Architecture 3
Cost Summary 4
Cash Flow 5
Electrical Summary 6
Generator: Generic 250kW Fuel Cell (Natural Gas) 7
Fuel Summary 8
PV: Generic flat plate PV 9
Hydrogen Tank: Hydrogen Tank 10

Page 2 of 10 System Simulation Report Generated 4/30/2020 4:42:18 PM

System Architecture

Component Name Size Unit

Generator Generic 250kW Fuel Cell 250 kW
PV Generic flat plate PV 35.9 kW
Hydrogen tank Hydrogen Tank 100 kg
Dispatch strategy HOMER Cycle Charging

Schematic

Page 3 of 10 System Simulation Report Generated 4/30/2020 4:42:18 PM

Cost Summary

Net Present Costs

Name Capital Operating Replacement Salvage Resource Total
Generic
250kW Fuel
Cell $750,000 $326,872 $557,013 -$70,595 $1,526 $1.56M
Generic flat
plate PV $89,656 $4,636 $0.00 $0.00 $0.00 $94,292
System $839,656 $331,508 $557,013 -$70,595 $1,526 $1.66M

Annualized Costs
Name Capital Operating Replacement Salvage Resource Total
Generic
250kW Fuel
Cell $58,016 $25,285 $43,087 -$5,461 $118.02 $121,045
Generic flat
plate PV $6,935 $358.63 $0.00 $0.00 $0.00 $7,294
System $64,951 $25,644 $43,087 -$5,461 $118.02 $128,339

Page 4 of 10 System Simulation Report Generated 4/30/2020 4:42:19 PM

Cash Flow

Page 5 of 10 System Simulation Report Generated 4/30/2020 4:42:19 PM

Electrical Summary

Excess and Unmet

Quantity Value Units
Excess Electricity 58,552 kWh/yr
Unmet Electric Load 0 kWh/yr
Capacity Shortage 0 kWh/yr

Production Summary
Component Production (kWh/yr) Percent
Generic flat plate PV 60,787 97.0
Generic 250kW Fuel Cell 1,873 2.99
Total 62,661 100

Consumption Summary
Component Consumption (kWh/yr) Percent
AC Primary Load 0 0
DC Primary Load 4,109 100
Deferrable Load 0 0
Total 4,109 100

Page 6 of 10 System Simulation Report Generated 4/30/2020 4:42:19 PM

Generator: Generic 250kW Fuel Cell (Natural Gas)

Generic 250kW Fuel Cell Electrical Summary

Quantity Value Units
Electrical Production 1,873 kWh/yr
Mean Electrical Output 0.370 kW
Minimum Electrical Output 0.0100 kW
Maximum Electrical Output 2.09 kW
Thermal Production 1,207 kWh/yr
Mean thermal output 0.239 kW
Min. thermal output 0.00647 kW
Max. thermal output 1.35 kW

Generic 250kW Fuel Cell Fuel Summary

Quantity Value Units
Fuel Consumption 393 m³
Specific Fuel Consumption 0.210 m³/kWh
Fuel Energy Input 3,885 kWh/yr
Mean Electrical Efficiency 48.2 %

Generic 250kW Fuel Cell Statistics

Quantity Value Units
Hours of Operation 5,057 hrs/yr
Number of Starts 395 starts/yr
Operational Life 9.89 yr
Capacity Factor 0.0855 %
Fixed Generation Cost 17.5 $/hr
Marginal Generation Cost 0.0630 $/kWh

Generic 250kW Fuel Cell Output (kW)

Page 7 of 10 System Simulation Report Generated 4/30/2020 4:42:19 PM

Fuel Summary

Natural Gas Consumption Statistics

Quantity Value Units
Total fuel consumed 393 m³
Avg fuel per day 1.08 m³/day
Avg fuel per hour 0.0449 m³/hour

Natural Gas Consumption (m³/hr)

Emissions
Pollutant Quantity Unit
Carbon Dioxide 763 kg/yr
Carbon Monoxide 0.0787 kg/yr
Unburned Hydrocarbons 0 kg/yr
Particulate Matter 0 kg/yr
Sulfur Dioxide 0 kg/yr
Nitrogen Oxides 0.00787 kg/yr

Page 8 of 10 System Simulation Report Generated 4/30/2020 4:42:19 PM

PV: Generic flat plate PV

Generic flat plate PV Electrical Summary

Quantity Value Units
Minimum Output 0 kW
Maximum Output 34.1 kW
PV Penetration 1,479 %
Hours of Operation 4,406 hrs/yr
Levelized Cost 0.120 $/kWh

Generic flat plate PV Statistics

Quantity Value Units
Rated Capacity 35.9 kW
Mean Output 6.94 kW
Mean Output 167 kWh/d
Capacity Factor 19.3 %
Total Production 60,787 kWh/yr

Generic flat plate PV Output (kW)

Page 9 of 10 System Simulation Report Generated 4/30/2020 4:42:20 PM

Hydrogen Tank: Hydrogen Tank

Properties
Quantity Value Units
Hydrogen storage capacity 100 kg
Energy storage capacity 3,333 kWh
Tank autonomy 7,106 hr

Statistics
Quantity Value Units
Content at beginning of year 10.0 kg
Content at end of year 10.0 kg

Hydrogen Tank Level (kg)

Page 10 of 10 System Simulation Report Generated 4/30/2020 4:42:20 PM