Nama : Rizka Adhiswara, S.T.

Nomor Daftar Hadir : 34

Unit kerja : Cabang Dinas ESDM Wilayah V Sumedang
Mata Pelatihan : Praktik Perancangan dan Perencanaan PLTS Rooftop

1) Profil Gedung Cabang Dinas ESDM Wilayah V Sumedang

a) Alamat: Jalan Kiarapayung KM 20.75 Taman Loji, Jatinangor, Kabupaten
Sumedang.
b) Koordinat: -06.92439°,107.768747°
c) Jumlah Lantai: 1
d) Jumlah Ruangan: 11

2. Studi Potensi

Potensi Luas Atap

Kerangka
A dan C
Metal
C dan D Dak beton
Luas A dan C 414 m2
Luas B 279 m2
Luas D 91.7 m2
3. Studi Beban

Kapasitas terpasang
a. Penghematan Optimal 10 kwp
15% dari langganan
b. 1980 wp
PLN
c. Sesuai potensi 13,2 kwp

4. Penentuan Kapasitas
 Penghematan Optimal
Base Load: 10 kW
Modul Surya Maysun 500 Wp: Rp. 3.000.000
Vmp: 42,8 V
Imp: 11,69 A

Inverter Growatt On Grid 5KW Rp. 13.500.000 @pcs, 2 pcs 27.000.000

Vmp 120 – 430 V
Imp 18 A

Modul surya disusun seri 42,8 V dikali 10 modul per inverter

1 String disusun seri : 42,8 x 10 = 428 V
2 Inverter disusun paralel : 428 V x 11,69 A x 2 = 10.006,64 kWp

 Sesuai 15% Kapasitas PLN

Kapasitas PLN 13200 VA = 13,2 kWp
15% = 1,98 kWp = 2 kWp
Modul Surya Maysun 500 Wp Rp. 3.000.000
Vmp 42,8 V
Imp 11,69 A
Inverter Solis 2000 W Rp. 6.000.000
Vmp 90 - 550 V
Imp 14 Amp

 Sesuai Potensi yang ada

Kapasitas 13200 VA = 13,2 kWp
Modul Surya Maysun 500 Wp Rp. 3.000.000
Vmp 42,8 V
Imp 11,69 A
Inverter Growatt On Grid 5KW Rp. 13.500.000 @pcs, 3 pcs 40.500.000
Vmp 120 – 430 V
Imp 18 A
Modul Surya disusun seri 42,8 V dikali 9 Modul per Inverter
1 String disusun seri : 42,8 x 9 = 385,2 V
2 Inverter disusun paralel : 385,2 V x 11,69 A x 3 = 13.508,96 kWp
5. Sistem tidak menggunakan baterai

6. Single line diagram

 Sheet1

Electrical Parameters Financial Parameters Biaya Investasi

Solar Power Capacity 10 kWP Cost per kWh Rp 1.699 inverter + modul 87.000.000,00
Production Per Day 40 kWh Upfront Cost: Rp 114.400.000 Pemasangan 8.700.000,00
Year 1 Electriciy Savings (kWh): 14610 Future Value Discount Rate 10,00% Lain-lain 8.700.000,00
Annual Output Degradation (linear): 1,00% Electricity Price Inflation Rate 3,00% SLO 10.000.000,00
OM Cost per Year Rp 1.000.000 Total 114.400.000,00
Escalation of OM Cost 3,00%

Calculations
Year Power Generation Electricity Price Electricity SavingsOther IncomeLiabilities OM Cost Total Present Value

1 14.610 Rp 1.699 Rp 24.822.390 Rp 1.000.000 Rp 23.822.390 Rp 21.440.151

2 14.464 Rp 1.750 Rp 25.311.391 Rp 1.030.000 Rp 24.281.391 Rp 19.667.927
3 14.318 Rp 1.802 Rp 25.807.392 Rp 1.060.900 Rp 24.746.492 Rp 18.040.193
4 14.172 Rp 1.857 Rp 26.310.373 Rp 1.092.727 Rp 25.217.646 Rp 16.545.297
5 14.026 Rp 1.912 Rp 26.820.306 Rp 1.125.509 Rp 25.694.797 Rp 15.172.521
6 13.880 Rp 1.970 Rp 27.337.156 Rp 1.159.274 Rp 26.177.881 Rp 13.911.999
7 13.733 Rp 2.029 Rp 27.860.878 Rp 1.194.052 Rp 26.666.826 Rp 12.754.660
8 13.587 Rp 2.090 Rp 28.391.420 Rp 1.229.874 Rp 27.161.546 Rp 11.692.155
9 13.441 Rp 2.152 Rp 28.928.720 Rp 1.266.770 Rp 27.661.950 Rp 10.716.806
10 13.295 Rp 2.217 Rp 29.472.706 Rp 1.304.773 Rp 28.167.933 Rp 9.821.551
11 13.149 Rp 2.283 Rp 30.023.295 Rp 1.343.916 Rp 28.679.378 Rp 8.999.893
12 13.003 Rp 2.352 Rp 30.580.394 Rp 1.384.234 Rp 29.196.160 Rp 8.245.858
13 12.857 Rp 2.422 Rp 31.143.898 Rp 1.425.761 Rp 29.718.137 Rp 7.553.952
14 12.711 Rp 2.495 Rp 31.713.689 Rp 1.468.534 Rp 30.245.156 Rp 6.919.121
15 12.565 Rp 2.570 Rp 32.289.639 Rp 1.512.590 Rp 30.777.049 Rp 6.336.722
16 12.419 Rp 2.647 Rp 32.871.604 Rp 1.557.967 Rp 31.313.636 Rp 5.802.480
17 12.272 Rp 2.726 Rp 33.459.425 Rp 1.604.706 Rp 31.854.719 Rp 5.312.469
18 12.126 Rp 2.808 Rp 34.052.932 Rp 1.652.848 Rp 32.400.084 Rp 4.863.079
19 11.980 Rp 2.892 Rp 34.651.935 Rp 1.702.433 Rp 32.949.502 Rp 4.450.989
20 11.834 Rp 2.979 Rp 35.256.231 Rp 1.753.506 Rp 33.502.725 Rp 4.073.149
21 11.688 Rp 3.069 Rp 35.865.598 Rp 1.806.111 Rp 34.059.487 Rp 3.726.755
22 11.542 Rp 3.161 Rp 36.479.796 Rp 1.860.295 Rp 34.619.502 Rp 3.409.228
23 11.396 Rp 3.255 Rp 37.098.568 Rp 1.916.103 Rp 35.182.464 Rp 3.118.200
24 11.250 Rp 3.353 Rp 37.721.633 Rp 1.973.587 Rp 35.748.047 Rp 2.851.495
25 11.104 Rp 3.454 Rp 38.348.694 Rp 2.032.794 Rp 36.315.900 Rp 2.607.111
Results: Gross Presnet Value Rp 228.033.760
Net Present Value Rp 113.633.760

Page 1