PT DEMPO SOLSEL ENERGI

Address: Jalan Belanti Raya No. 8 Kelurahan Lolong Belanti

Kecamatan Padang Utara Kota Padang Provinsi Sumatera Barat
Email: pt.demposolselenergi@gmail.com

LAMPIRAN 13: CONTOH PERHITUNGAN TARIF APPENDIX 13: LEVELIZED TARIFF CALCULATION
LEVELIZED EXAMPLE

A/1 B C D E F G H I J K
2
3 Evaluation Form: Levelized Tariff Calculation
4
5
6 General Assumptions
7 Assumed Discount Rate for evaluation purpose (%) : 6.00%
8
9
10 Base Date Tariff
11 Year Stage Component A Component B Component C Component D Component E Total
12 (n) cUSD/kWh cUSD/kWh cUSD/kWh cUSD/kWh cUSD/kWh cUSD/kWh
13 (1) (2) (3) (4) (5) (6) (7) (8)
14 1 Stage I …. …. …. …. …. =SUM(E14:I14)
15 2 Stage I …. …. …. …. …. =SUM(E15:I15)
16 3 Stage I …. …. …. …. …. =SUM(E16:I16)
17 4 Stage I …. …. …. …. …. =SUM(E17:I17)
18 5 Stage I …. …. …. …. …. =SUM(E18:I18)
19 6 Stage I …. …. …. …. …. =SUM(E19:I19)
20 7 Stage I …. …. …. …. …. =SUM(E20:I20)
21 8 Stage I …. …. …. …. …. =SUM(E21:I21)
22 9 Stage I …. …. …. …. …. =SUM(E22:I22)
23 10 Stage I …. …. …. …. …. =SUM(E23:I23)
24 11 Stage II …. …. …. …. …. =SUM(E24:I24)
25 12 Stage II …. …. …. …. …. =SUM(E25:I25)
26 13 Stage II …. …. …. …. …. =SUM(E26:I26)
27 14 Stage II …. …. …. …. …. =SUM(E27:I27)
28 15 Stage II …. …. …. …. …. =SUM(E28:I28)
29 16 Stage II …. …. …. …. …. =SUM(E29:I29)
30 17 Stage II …. …. …. …. …. =SUM(E30:I30)
31 18 Stage II …. …. …. …. …. =SUM(E31:I31)
32 19 Stage II …. …. …. …. …. =SUM(E32:I32)
33 20 Stage II …. …. …. …. …. =SUM(E33:I33)
34 21 Stage II …. …. …. …. …. =SUM(E34:I34)
35 22 Stage II …. …. …. …. …. =SUM(E35:I35)
36 23 Stage II …. …. …. …. …. =SUM(E36:I36)
37 24 Stage II …. …. …. …. …. =SUM(E37:I37)
38 25 Stage II …. …. …. …. …. =SUM(E38:I38)
39 26 Stage II …. …. …. …. …. =SUM(E39:I39)
40 27 Stage II …. …. …. …. …. =SUM(E40:I40)
41 28 Stage II …. …. …. …. …. =SUM(E41:I41)
42 29 Stage II …. …. …. …. …. =SUM(E42:I42)
43 30 Stage II …. …. …. …. …. =SUM(E43:I43)
44 NPV =-NPV($F$7;E14:E43) =-NPV($F$7;F14:F43) =-NPV($F$7;G14:G43) =-NPV($F$7;H14:H43) =-NPV($F$7;I14:I43) =-NPV($F$7;J14:J43)
45 at 6% D/R
46 Levelized =-PMT($F$7;30;NPV($F$7;E14:E43)) =-PMT($F$7;30;NPV($F$7;F14:F43)) =-PMT($F$7;30;NPV($F$7;G14:G43)) =-PMT($F$7;30;NPV($F$7;H14:H43)) =-PMT($F$7;30;NPV($F$7;I14:I43)) =-PMT($F$7;30;NPV($F$7;J14:J43))
47 Tariff
48
PT DEMPO SOLSEL ENERGI
Address: Jalan Belanti Raya No. 8 Kelurahan Lolong Belanti
Kecamatan Padang Utara Kota Padang Provinsi Sumatera Barat
Email: pt.demposolselenergi@gmail.com