Sie sind auf Seite 1von 3

On-Grid Solar PV System

Our All-in-Package
for 20 KW PV System:

Rp.
500.000.000,-
HEMAT
LISTRIK PLN

Paket On-Grid 20kWp : 6.000.000,-


Rp

/bln
80 unit Solar Panel ICASolar
250Wp (Poly) + Bonus 8 Panel
Total 88 Solar Panel
1 unit Inverter On Grid ICASolar
BONUS
20kW 1xMPPT SNV-GT-2002DM
1 unit Wi Data Logger

Inverter WiFi
Panel Solar (Poly)

Semua paket termasuk :


Rangka Kedudukan Panel Surya
Solar PV DC Isolator
PV Combiner Box (Including PV DC Fuse 1000Vdc 15A + Output AC MCB)
Kabel Solar PV DC Dari Panel ke Isolator 10 Mtr (Size Kabel tergantung Kapasitas)
Kabel DC dari Isolator ke Solar Inverter25 Mtr (Size Kabel tergantung Kapasitas)
Kabel AC dari Inverter ke Panel Listrik 25 Mtr (Size Kabel tergantung Kapasitas)
Kabel Arde (Grounding) dari Panel ke Inverter 35 Mtr
Tiang Arde (Grounding) Max 5 Mtr
Jasa Pemasangan ( 2-5 Orang)
Pengiriman Bahan
Power up, Testing dan Commissioning
On-Grid Solar PV System

Simulation & PV Parameters for 20KW System


PV Electricity Production

SERANG

TANGERANG JAKARTA

Latitude : 6.2 S
BOGOR
Longitude : 106.82 E
Rated Solar Panel at STC : 250Wp at 25C

Daily solar Array


Month Air Temp. Relative radiation - Atmospheric Wind Earth Nominal
Humidity horizontal Pressure Speed Temp Energy

C % kWh/m2/d kPa m/s C KWh


January 25 86.30% 4.25 99.3 2.6 26.4 2898.5
February 25 86.20% 4.24 99.4 2.5 26.4 2705.1
March 25.3 85.70% 4.72 99.3 2.1 27.1 3219
April 25.5 85.00% 4.76 99.3 2.4 27.2 3141.6
May 25.4 84.30% 4.67 99.3 3.1 26.8 3184.9
June 25.1 82.00% 4.58 99.4 3.3 26.2 3022.8
July 24.9 78.00% 4.82 99.4 4.1 26.3 3287.2
August 25.3 74.50% 5.21 99.5 4.2 26.9 3553.2
September 25.5 75.10% 5.5 99.5 3.9 27.1 3630
October 25.6 78.90% 5.2 99.4 3 27.3 3546.4
November 25.3 84.60% 4.67 99.4 2.5 27 3082.2
December 25.1 85.90% 4.45 99.4 2.1 26.6 3034.9
Annual 25.2 82.20% 4.76 99.4 3 26.8 38305.9
Measured at (m) 10 0
*These data were obtained from the NASA Langley Research Center Atmospheric Science Data Center Surface meteorological and Solar Energy (SSE) web
portal supported by the NASA LaRC POWER Project.

Simulation and System PV Parameters


Angle Tilt : 15
Horizon: Free Horizon %
Shadings: No Shadings

Energy Conversion Step Energy Loss (%) Energy Output (KWh)


Energy from PV Array 0.00% 38305.9
PV loss due to reectivity 1.90% 37578.1
PV loss due to temperature 7.00% 34947.7
Inverter DC/AC Loss 4.00% 33549.7
AC Cabling Loss 0.40% 33415.6
Other losses 0.30% 33315.3
On-Grid Solar PV System

Financial Analysis
20KW PV System
Initial Investment : Rp 500.000.000,-
Annual Energy Generated : 38305.9 KWh *Refer to Simulation 20KW
PLN Rate : Rp 1584 / KWh (TDL Agt 2015 + PPJ)
PLN Ination Rate : 10%

Cumulative Savings against Time

Cumulative Savings

1.400,000,000

1.200,000,000

1.000,000,000

800,000,000

600,000,000

400,000,000

200,000,000

0
Year 0
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Year 11
Year 12
Year 13
Year 14
Year 15
Year 16
Year 17
Year 18
Year 19
Year 20
Year 21
Year 22
Year 23
Year 24
Year 25
-200,000,000

Financial Projection

IRR : 20.4% over 25 years


Payback Period : 6.5 Years
Average Cost per KWh : Rp 600 / KWh Fixed over 25 years
Discount Rate per KWh : 62.1% based on Current PLN Rate
Bill Reduction Rate : Up to Rp 6.000.000,-
(Based on Current PLN Rate)

Installation Parameters

Minimum Panel Area : 150 M2


Approx Weight / Area : 14.5Kg/M2