Capital cost of equipment ($) 150020 179875

Installation cost ($) 29855

Average daily load (kWh) 100
Average daily fuel consumption (L/Hari) 59.6 365 21754
Fuel cost ($) 0.6 13052.4
Battery bank cost ($) 42900
Estimated battery life (Tahun) 6.83
Diesel genset cost ($) 19200
Diesel lifetime (operating hours) (Jam) 25000
Diesel regular O&M cost ($) 120
Average daily diesel operating hours (Jam) 8.88 365 3241.2
Diesel regular O&M period (Jam) 300 10.804 10, 11, 10, 11 (Bergantian)
Diesel top overhaul period (Jam) 7500
Diesel top overhaul cost ($) 2500
Diesel major overhaul period (Jam) 12000
Diesel major overhaul cost ($) 5000
Other annual maintenance costs ($) 0
Inverter cost ($) 34
Estimated Inverter lifetime (Tahun) 8
PV Array cost ($) 50920
Discount rate / inflation rate (%) 10% / 5%
Analysis period (Tahun) 20
 Tahun Total Nyala Semua (Jam) Total Nyala Diesel Sekarang (Jam) Perawatan Mayor
0
1 3241.2 3241.2
2 6482.4 6482.4
3 9723.6 9723.6 TOP/MINOR
4 12964.8 12964.8 MAYOR
5 16206 16206
6 19447.2 19447.2
7 22688.4 22688.4
8 25929.6 929.6 REPLACE
9 29170.8 4170.8
10 32412 7412
11 35653.2 10653.2 TOP/MINOR
12 38894.4 13894.4 MAYOR
13 42135.6 17135.6
14 45376.8 20376.8
15 48618 23618
16 51859.2 1859.2 REPLACE
17 55100.4 5100.4
18 58341.6 8341.6 TOP/MINOR
19 61582.8 11582.8
20 64824 14824 MAYOR
TOTAL
Perawatan Minor

10
11
10
11
10
11
10
11
10
11
10
11
10
11
10
11
10
11
10
11
 Tahun total nyala semua (jam) Total nyala diesel sekarang (jam) Perawatan Mayor
0
1 3241.2 3241.2
2 6482.4 6482.4
3 9723.6 9723.6 TOP/MINOR
4 12964.8 12964.8 MAYOR
5 16206 16206
6 19447.2 19447.2
7 22688.4 22688.4
8 25929.6 929.6 REPLACE
9 29170.8 4170.8
10 32412 7412
11 35653.2 10653.2 TOP/MINOR
12 38894.4 13894.4 MAYOR
13 42135.6 17135.6
14 45376.8 20376.8
15 48618 23618
16 51859.2 1859.2 REPLACE
17 55100.4 5100.4
18 58341.6 8341.6 TOP/MINOR
19 61582.8 11582.8
20 64824 14824 MAYOR
TOTAL
Perawatan Minor Tahun
0
10 1
11 2
9 3
10 4
10 5
11 6
10 7
10 8
10 9
11 10
9 11
10 12
10 13
11 14
10 15
10 16
10 17
10 18
10 19
10 20
 Capital Cost + Penggantian Perawatan Mayor Perawatan Minor

10
11
TOP/MINOR 9
MAYOR 10
10
11
GANTI BATTERY 10
GANTI DIESEL 10
GANTI INVERTER 10
11
TOP/MINOR 9
MAYOR 10
10
GANTI BATTERY 11
10
GANTI DIESEL 10
10
GANTI INVERTER TOP/MINOR 10
10
MAYOR 10
TOTAL
Biaya Bahan Bakar Total Biaya Tahunan PWF PV Tahunan

13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
13052.5
261050
 Tahun Capital Cost + Penggantian Perawatan Mayor Perawatan Minor
0 179875
1 1200
2 1320
3 2500 1080
4 5000 1200
5 1200
6 1320
7 42900 1200
8 19200 1200
9 34000 1200
10 1320
11 2500 1080
12 5000 1200
13 1200
14 42900 1320
15 1200
16 19200 1200
17 1200
18 34000 2500 1200
19 1200
20 5000 1200
TOTAL 372075 22500 24240

LCC SISTEM = $ 307911,15

JUMLAH UNIT LISTRIK YG DIHASILKAN DALAM 20 TAHUN = 20 x 365 x 100= 730.000 kWh
NPC LISTRIK = $ 307911,15/730000 kWh = $ 0,42/ kWh
Biaya Bahan Bakar Total Biaya Tahunan PWF PV Tahunan
179875 1 179875
13052.4 14252.4 0.95 13539.78
13052.4 14372.4 0.91 13078.884
13052.4 16632.4 0.87 14470.188
13052.4 19252.4 0.83 15979.492
13052.4 14252.4 0.79 11259.396
13052.4 14372.4 0.76 10923.024
13052.4 57152.4 0.72 41149.728
13052.4 33452.4 0.69 23082.156
13052.4 48252.4 0.66 31846.584
13052.4 14372.4 0.63 9054.612
13052.4 16632.4 0.6 9979.44
13052.4 19252.4 0.57 10973.868
13052.4 14252.4 0.55 7838.82
13052.4 57272.4 0.52 29781.648
13052.4 14252.4 0.5 7126.2
13052.4 33452.4 0.48 16057.152
13052.4 14252.4 0.45 6413.58
13052.4 50752.4 0.43 21823.532
13052.4 14252.4 0.41 5843.484
13052.4 19252.4 0.39 7508.436
261048 679863 13.71 487605.004