LAMPIRAN 6

6.a. Kombinasi Sistem Hibrid

Kombinasi
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

PV

Wind
Turbin

Generator

Baterai

Converter

Initial
Capital

Operating
Cost

NPC

COE

Diesel

kW

Set

kW

unit

kW

$/tahun

$/kWh

Liter

34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1
34.1

4
2
6
4
6
2
6
4
2
8
8
8
8
8
8
6
6
6
8
6
6
6

500
500
500
500
500
500
500
500
500
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000

48
48
48
48
48
48
48
48
48
40
32
40
48
48
32
40
32
48
24
40
48
32

400
400
450
450
400
450
500
500
500
450
450
500
500
450
500
450
450
450
450
500
500
500

105,864
105,604
106,224
105,964
106,124
105,704
106,324
106,064
105,804
151,460
146,436
151,560
156,584
156,484
146,536
151,200
146,176
156,224
141,412
151,300
156,324
146,276

213,236
214,188
216,676
217,327
218,107
221,005
222,932
226,698
230,341
244,148
244,733
244,524
244,467
244,661
245,787
245,620
246,138
245,886
247,112
246,543
246,457
247,441

2,831,737
2,843,649
2,876,072
2,884,127
2,894,263
2,930,892
2,956,147
3,004,027
3,050,330
3,272,487
3,274,947
3,277,401
3,281,691
3,284,068
3,288,517
3,291,042
3,292,645
3,299,474
3,300,336
3,302,948
3,306,873
3,309,408

0.303
0.305
0.308
0.309
0.310
0.314
0.317
0.322
0.327
0.351
0.351
0.351
0.352
0.352
0.352
0.353
0.353
0.354
0.354
0.354
0.354
0.355

246,448
247,731
250,565
251,518
251,706
255,913
258,114
262,601
266,944
280,156
281,351
281,981
281,340
280,154
283,804
281,977
283,071
281,703
284,259
284,431
283,808
285,871

23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

34.1
34.1
34.1
34.1
34.1
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2

8
4
4
8
6
4
2
4
4
4
6
2
6
8
6
8
8
4
4
2
8
8
8
8
8
8
6
6

1000
1000
1000
1000
1000
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
1000
1000
1000
1000
1000
1000
1000
1000

24
32
40
32
24
40
48
48
48
40
48
48
48
48
48
48
48
40
48
48
40
32
40
48
48
32
40
32

400
450
450
400
450
400
400
400
450
450
450
450
400
450
500
500
400
500
500
500
450
450
500
500
450
500
450
450

141,312
145,916
150,940
146,336
141,152
103,058
107,822
108,082
108,182
103,158
108,442
107,922
108,342
108,702
108,542
108,802
108,602
103,258
108,282
108,022
153,678
148,654
153,778
158,802
158,702
148,754
153,418
148,394

247,876
247,601
247,224
247,595
248,076
213,069
213,374
213,939
216,082
216,570
216,569
219,266
219,246
220,797
221,372
221,447
223,579
225,286
225,540
229,332
243,502
244,264
243,954
243,685
244,152
245,192
245,218
245,702

3,310,002
3,311,086
3,311,299
3,311,431
3,312,392
2,826,797
2,835,460
2,842,939
2,870,433
2,871,644
2,876,920
2,910,883
2,911,037
2,931,232
2,938,420
2,939,635
2,966,689
2,983,174
2,991,441
3,039,651
3,266,450
3,271,167
3,272,327
3,273,917
3,279,778
3,283,130
3,288,126
3,289,291

0.355
0.355
0.355
0.355
0.355
0.303
0.304
0.305
0.308
0.308
0.308
0.312
0.312
0.314
0.315
0.315
0.318
0.320
0.321
0.326
0.350
0.351
0.351
0.351
0.351
0.352
0.352
0.352

283,818
284,845
283,947
282,966
285,499
246,527
246,484
246,869
249,770
250,963
250,106
253,577
252,644
254,665
255,990
255,897
257,361
261,294
260,951
265,471
279,088
280,486
280,990
280,120
279,239
282,800
281,178
282,248

51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78

37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
37.2
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3

6
6
6
8
6
4
8
8
4
6
2
4
4
6
4
4
6
6
2
8
8
6
6
6
8
8
8
4

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500

40
48
48
24
32
40
24
32
32
24
48
40
48
40
48
40
40
48
48
40
40
48
48
40
40
48
48
40

500
500
450
450
500
450
400
400
450
450
400
400
400
450
450
450
400
450
450
450
500
400
500
500
400
450
500
500

153,518
158,542
158,442
143,630
148,494
153,158
143,530
148,554
148,134
143,370
110,040
105,276
110,300
105,636
110,400
105,376
105,536
110,660
110,140
105,896
105,996
110,560
110,760
105,736
105,796
110,920
111,020
105,476

245,678
245,351
245,440
246,878
246,614
246,451
247,373
247,148
247,273
247,823
211,813
212,922
214,813
215,257
214,888
215,434
217,889
217,757
218,065
218,471
219,624
219,577
220,576
220,976
221,176
221,731
222,534
223,857

3,294,110
3,294,955
3,295,983
3,299,563
3,301,047
3,303,625
3,305,792
3,307,939
3,309,112
3,311,382
2,817,723
2,827,134
2,856,326
2,857,337
2,857,393
2,859,351
2,890,889
2,894,331
2,897,737
2,898,686
2,913,532
2,917,494
2,930,465
2,930,548
2,933,171
2,945,386
2,955,752
2,967,119

0.353
0.353
0.353
0.354
0.354
0.354
0.354
0.354
0.355
0.355
0.302
0.303
0.306
0.306
0.306
0.306
0.310
0.310
0.311
0.311
0.312
0.313
0.314
0.314
0.314
0.316
0.317
0.318

283,126
282,202
280,866
283,650
284,594
282,737
282,933
282,151
284,139
284,867
244,351
246,018
247,531
248,962
248,077
249,334
251,434
251,096
251,873
252,404
254,171
252,697
254,765
255,877
254,992
255,376
256,779
259,324

79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106

40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
40.3
43.4
43.4
43.4
43.4
43.4
43.4

4
8
2
8
8
8
8
8
8
6
6
6
6
8
6
6
4
8
4
8
6
4
2
4
4
2
4
2

500
500
500
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
500
500
500
500
500
500

48
48
48
32
40
40
48
32
48
32
40
48
40
24
48
32
40
24
32
32
24
48
48
48
48
48
48
48

500
400
500
450
450
500
500
500
450
450
450
500
500
450
450
500
450
400
450
400
450
450
400
450
400
450
500
500

110,500
110,820
110,240
150,872
155,896
155,996
161,020
150,972
160,920
150,612
155,636
160,760
155,736
145,848
160,660
150,712
155,376
145,748
150,352
150,772
145,588
160,400
112,259
112,619
112,519
112,359
112,719
112,459

223,686
226,061
227,199
243,437
243,104
243,329
243,240
244,288
243,761
245,109
244,724
244,393
244,964
245,997
245,088
245,966
246,025
246,976
246,874
246,882
247,467
246,414
210,548
214,887
215,970
217,107
221,845
226,317

2,969,962
3,000,634
3,014,608
3,262,814
3,263,575
3,266,553
3,270,444
3,273,796
3,277,003
3,283,931
3,284,033
3,284,922
3,287,203
3,290,510
3,293,712
3,294,978
3,300,397
3,302,934
3,306,234
3,306,758
3,309,044
3,310,400
2,803,764
2,859,593
2,873,346
2,887,710
2,948,649
3,005,543

0.318
0.322
0.323
0.350
0.350
0.350
0.350
0.351
0.351
0.352
0.352
0.352
0.352
0.353
0.353
0.353
0.354
0.354
0.354
0.354
0.355
0.355
0.300
0.306
0.308
0.309
0.316
0.322

258,479
259,804
262,669
279,228
278,293
279,930
279,267
281,446
278,454
281,246
280,283
280,780
281,974
282,332
280,131
283,524
281,926
282,160
283,362
281,522
284,125
281,787
242,587
247,712
248,483
250,455
256,024
261,345

107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134

43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
43.4
46.5
46.5
46.5
46.5
46.5
46.5
46.5

8
8
8
8
8
8
6
6
6
6
6
8
6
4
8
4
6
8
4
4
4
2
4
2
4
4
2
8

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
500
500
500
500
500
500
1000

32
40
40
48
32
48
40
40
48
32
32
24
48
40
24
32
24
32
40
48
48
48
48
48
48
48
48
48

450
500
450
500
500
450
450
500
500
450
500
450
450
450
400
450
450
400
500
500
450
400
450
450
400
500
500
500

153,091
158,215
158,115
163,239
153,191
163,139
157,855
157,955
162,979
152,831
152,931
148,067
162,879
157,595
147,967
152,571
147,807
152,991
157,695
162,719
162,619
114,477
114,837
114,577
114,737
114,937
114,677
165,457

243,067
242,689
242,716
242,514
243,624
243,364
243,919
244,026
243,921
244,948
245,218
245,659
244,666
245,636
246,691
246,505
246,975
246,644
246,288
245,968
246,126
211,510
214,907
215,566
215,983
221,243
225,002
241,556

3,260,298
3,260,589
3,260,838
3,263,379
3,267,518
3,274,144
3,275,956
3,277,425
3,281,102
3,284,092
3,287,646
3,288,407
3,290,526
3,297,646
3,301,509
3,303,732
3,304,973
3,305,923
3,306,085
3,307,011
3,308,931
2,818,278
2,862,063
2,870,240
2,875,727
2,943,163
2,990,956
3,253,353

0.349
0.349
0.349
0.350
0.350
0.351
0.351
0.351
0.352
0.352
0.352
0.352
0.353
0.353
0.354
0.354
0.354
0.354
0.354
0.354
0.355
0.302
0.307
0.308
0.308
0.315
0.321
0.349

278,468
278,888
277,512
278,136
280,355
277,661
279,033
280,595
279,893
280,712
282,348
281,613
279,306
281,143
281,507
282,622
283,233
280,927
283,313
282,396
281,113
243,330
247,402
248,348
248,136
255,031
259,509
276,733

135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162

46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
46.5
62
62
62
62

8
8
8
8
6
8
6
6
6
6
8
6
4
4
4
4
8
6
4
8
8
2
6
4
2
2
2
4

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
500
500
500
500

40
32
40
32
40
48
40
32
48
32
24
48
40
32
48
40
24
24
48
32
24
40
24
32
48
48
48
48

500
450
450
500
500
450
450
450
500
500
450
450
450
450
500
500
400
450
450
400
500
450
400
500
450
400
500
500

160,433
155,309
160,333
155,409
160,173
165,357
160,073
155,049
165,197
155,149
150,285
165,097
159,813
154,789
164,937
159,913
150,185
150,025
164,837
155,209
150,385
159,553
149,925
154,889
125,668
125,568
125,768
126,028

242,157
242,612
242,222
243,059
243,369
242,963
243,567
244,077
243,362
244,771
245,328
244,309
245,133
245,900
245,145
245,657
246,423
246,467
245,523
246,358
247,064
246,519
247,290
246,942
214,807
216,198
218,290
219,626

3,256,006
3,256,705
3,256,749
3,262,520
3,271,240
3,271,244
3,273,680
3,275,172
3,276,180
3,284,147
3,286,402
3,288,192
3,293,433
3,298,212
3,298,718
3,300,236
3,300,293
3,300,695
3,303,439
3,304,491
3,308,693
3,310,898
3,311,123
3,311,633
2,871,619
2,889,303
2,916,250
2,933,585

0.349
0.349
0.349
0.350
0.351
0.351
0.351
0.351
0.351
0.352
0.352
0.352
0.353
0.353
0.353
0.354
0.354
0.354
0.354
0.354
0.355
0.355
0.355
0.355
0.308
0.310
0.313
0.314

277,944
277,621
276,617
279,371
279,495
276,882
278,297
279,416
278,935
281,492
280,903
278,564
280,236
281,605
281,145
282,264
280,875
282,322
280,098
280,273
283,814
281,968
281,994
284,096
245,782
246,891
250,169
251,490

163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190

62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62
62

4
4
8
8
8
6
8
8
6
6
8
6
6
4
6
4
8
4
4
4
8
6
2
4
2
2
8
4

500
500
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000

48
48
40
32
48
40
32
40
32
48
48
32
40
40
48
48
24
32
32
40
24
24
40
48
48
40
24
24

450
400
500
500
500
500
450
450
500
500
450
450
450
500
450
500
450
500
450
450
500
450
500
450
500
450
400
450

125,928
125,828
171,524
166,500
176,548
171,264
166,400
171,424
166,240
176,288
176,448
166,140
171,164
171,004
176,188
176,028
161,376
165,980
165,880
170,904
161,476
161,116
170,744
175,928
175,768
170,644
161,276
160,856

220,161
222,876
238,478
239,573
238,806
239,527
240,439
240,457
240,958
240,283
240,523
241,802
241,637
241,753
241,721
241,795
243,079
243,179
243,203
242,926
243,986
244,201
243,513
243,123
243,690
244,154
244,941
245,170

2,940,326
2,974,925
3,220,070
3,229,052
3,229,287
3,233,219
3,240,019
3,245,271
3,246,490
3,247,909
3,251,141
3,257,181
3,260,101
3,261,420
3,266,192
3,266,985
3,268,742
3,274,628
3,274,829
3,276,319
3,280,431
3,282,824
3,283,662
3,283,854
3,290,940
3,291,745
3,292,439
3,294,956

0.315
0.319
0.345
0.346
0.346
0.346
0.347
0.348
0.348
0.348
0.348
0.349
0.349
0.349
0.350
0.350
0.350
0.351
0.351
0.351
0.352
0.352
0.352
0.352
0.353
0.353
0.353
0.353

251,587
254,208
272,136
273,785
271,940
273,483
273,495
272,946
275,514
273,767
272,457
275,180
274,439
276,173
273,972
275,657
276,750
278,200
276,912
276,049
278,699
278,127
278,336
275,724
278,005
277,600
277,579
279,354

191
192
193
194
195
196
197
198
199
200

62
62
62
62
62
62
62
62
46.5
34.1

2
6
2
8
2
6
2
8
4
6

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000

32
24
48
32
32
24
24
40
32
24

450
500
450
400
500
400
450
400
500
450

165,620
161,216
175,668
166,300
165,720
161,016
160,596
171,324
154,889
141,152

244,974
245,517
244,543
245,287
245,411
245,829
246,295
245,496
246,942
248,076

3,297,211
3,299,742
3,301,749
3,301,890
3,302,893
3,303,538
3,309,066
3,309,584
3,311,633
3,312,392

0.353
0.354
0.354
0.354
0.354
0.354
0.355
0.355
0.355
0.355

279,036
280,558
277,480
277,432
280,843
278,705
280,754
277,074
284,096
285,499

6.b. Grafik Cash Flow Kombinasi Optimal no. 101

6.c. Produksi Energi per Bulan Kombinasi Optimal no. 101