PROFILE CUSTOMER Golongan R1

ID Pelanggan 547101523011 Kapasitas 900

Nama Customer Pak Danis Tarif 1,352
Kapasitas Load 7.7 kVA
Tagihan Bulanan 2500000 Rp
Kategori -
Biaya Beban 1444.7 Rp
Pemakaian Bulanan 1730.4630719 kVA
Pemakaian Harian 57.682102397 kVA
Beban Siang 34.609261438 kVA
Beban Malam 23.072840959 kVA
Solar Panel
Kapasitas Solar Panel 410 Wp
Peak Sun Hours 4 Jam
Kapasitas System 5 kWp
Jumlah Solar Panel 14 Pcs
Produksi Perhari 22.96 kWp

Inverter
Merek Growatt
Type MIN-5000TL-X
Kapasitas Maks. PV 7 kWp
No. MPPT 2
Range Voltage 80-550 V
Max Current 13.5 A
AC Output 5 kW
Max Current 22.7 A
Rate Grid Voltage 220 V
Effieciency 98%
Harga 0 Rupiah
Penghematan
Efesiensi 40% %
Efesiensi Penghematan 995109.36 Rupiah
R1 R1 R2 R3 B2 B3 I3 I4 P1
1300 2200 3500 - 5500 6600 up 6600 - 200 200 up 200 up 30 up 6600-200
1,467 1,467 1,467 1,467 1,467 1,115 1,115 997 1,467
 P2 P3
200 up
1,115 1,467
 Asumsi Daya
Losses
Manufacture losses 3% 97.00%
Wiring Losses 5% 95.00%
Dirt Derating 5% 95.00%
Inverter loss 10% 90.00%
Temperature Loss 6% 94.00%
Total 74.06%
Solar Panel
Solar panel rated 410 Wp
Real 304 Wp

Kebutuhan listrik
Kategori Beban -
Kapasitas Beban 7.7 kW / 1 Phase
Tagihan Bulanan 2500000 rupiah
Harga listrik 1444.7 per kWH
Kebutuhan listrik bulanan 1730.46307 kWh
Kebutuhan listrik harian 57.6821024 kWh
Jumlah Panel Surya
Panel terpasang 14 pcs
Rated PV power 6 Kwp
Daya Puncak 5740 Wp
Real Daya Puncak 4256 Wp
Kebutuhan Daya
Daya maksimum harian 5740 W
Faktor Efficiency 0.8
Kapasitas Inverter min 4592 W
Inverter
Merk Growatt
Tipe MIN-5000TL-X
Kode -
Rated Power Minimum 4994 Watt
Max Current AC 22.7 A
Jumlah Inverter 1 Pcs
Luas Area
Efisiensi solar panel 17%
Luas area terpasang 33.8 m2
 Quotation of On Grid Solar Power System
#VALUE!

Item Model Picture Desc. Qty.

Voltage : 39.5 V
1 Solar Panel Mono Wight : 22 Kg 14
410 Wp Size : mm*mm*mm

On Grid
2 Inverter Solis-Mini 2000-4G 1
2 kW

PV Cable NYAF 4mm2 Anti 100

UV Flex Cable Industry Jembo

3 Cable Ground Cable 4mm2 50

AC Cable 3x1.5 mm2 10

Rooftop Mounted System 1

4 Mounting
Ground mounted System 1

5 DC Breaker DC Fuse 12A 2

6 AC Breaker MCB 25A 1

SPD DC 2P/3P 20kV 2

7 Surge Protection
Device

SPD AC 2P40kV 1
8 MC4 Reted Current : 30A 14
Rated Voltage : 1000VDC

9 Box Combiner AC and DC Box Combiner & 1

Support
ar Power System
5000
Phase 1

Unit Price Price

1968000 27552000

Estimasi harga PV 5000/wp

0 0

18000 1800000

10000 500000

10000 100000

7000000 7000000

0 0

120000 240000

100000 100000

210000 420000

250000 250000
10000 140000

1000000 1000000

39102000
 2kW 1 Phase
On Grid
Komponen Spesifikasi Satuan Distributor Jumlah
Solar Panel
Solar Panel 410 Wp Maysun Solar 14
Rooftop Mounting 410 Wp TSD Solar Xiamen 14
Inverter On Grid 2 kW Growatt 1
MC4 30 A 14

Cable
Kabel PV ke SCC NYAF 1x4 mm2 meter Sutrado / Karya Kabel 100
Ground Cable NYA 1 x 4 mm2 meter Supreme 50
Kabel AC NYY 3x2.5 mm2 meter Suprame 10

Breaker
Breaker PV to SCC 16A pcs TOMZN 2
Breaker Inverter to Load 20A pcs Schneider 1

Arrester
SPD DC 2P 40kA pcs TOMZN 2
SPD AC 2P 20kA pcs Suntree 1

Operational Expenditure
Commisioning 5,740 Wp -
Support 5,740 Wp 1
Pemasangan 5,740 WP -
Uang Harian 5 Hari 1
Transportasi 1

Margin
 Harga Satuan Harga Total

1,968,000 27,552,000
500,000 7,000,000
- -
10000 140,000
Total Solar Component 34692000

18,000 1,800,000
10,000 500,000
15,000 150,000
Total Kabel 2450000

120,000 240,000
100,000 100,000
Total Breaker 340000

210,000 420,000
250,000 250,000
Total Arrester 670000

1,955,100 -
1,000,000 1,000,000
1,000 -
100,000 500,000
1,000,000 1,000,000
Total OPEX 2500000
Grand Total 40,652,000
Margin 50%
Total 60,978,000