ERS MSP Solar Photovoltaics for Your Home

7/26/2019 ERS MSP Solar Photovoltaics for Your Home

1/29

solar photovoltaicsfor your home

in association with ERS ENERGY SDN BHD

presents


2/29

Feed-inTariff(FiT)

RENEWABLE ENERGY ACT 2011

A fund is started from the collection of 1% of

consumers using more than 300kWh per month.

RM300 mil collected per annum, development ofQUOTA.

Fund managed by Sustainable EnergyDevelopment Authority (SEDA) KETTHA

Pays for renewable energy from you, at apremium up to 5x

Yearly degression on FiT rates


3/29

FiTRates


4/29

fromdifferentangles

what does this mean to you?


5/29

valuecreation

environmentally

4kWp system = 67 tonnes of CO2

12kWp system = 200 tonnes of CO2

financially

4kWp

RM570 per month

8kWp RM1,120 per month

12kWp RM1,630 per month

*a roof that generates income

*value creation for your home


6/29

TNBpaysyou viadirect

debit


7/29

How do Igo aboutapplying?

STEPS INVOLVED FOR FiT

1. Financing, Budgeting, Site Visit,Proposal Acceptance

2. Feed-in Tariff Application with SEDA3. upon Approval, sign REPPA with TNB

21years

4. Installation Works

5. TNB Testing & Commissioning


8/29

how

does itwork athome? 3

1

2 3


9/29

Installationexamples


10/29


11/29


12/29


13/29


14/29


15/29


16/29


17/29


18/29


19/29

HighlyReliablePV System


20/29

Powerful performance high stability.

Polycrystalline Modules for Malaysian climate

Panasonic crystalline solar modules offer impressive features including:> Excellent quality assured through use of the best components> Excellent processing and long-term stability right along the value-added chain> Higher specific yields due to positive power sorting> Professional customer service with unbureaucratic order and complaint processing

carried out by designated contact persons> Simple, safe installation thanks to standardized clamp mechanisms

Warranty Conditions:

> 10 years product warranty

> 25 years performance guarantee (90% up to 10 years, 80% up to 25 years)

> Product certification to IEC 61215 (ed. 2)

> Protection class II / IEC 61730

> CE Conformity


21/29

Sunny Boy x000TLPerfection Plus. Usability. The transformerless

Sunny Boy generation

High yields

> Maximum efficiency of 98 %

> Multi-String technology*

>

Transformerless, with H5 topology> Shade management with OptiTrac Global Peak

Safe

> Integrated ESS DC switch-disconnector

> Built-in protective and surge devices

Communicative> Bluetooth technology as standard

> Multilingual graphic display

> FREE Sunny Portal, web monitoring for PC, iPhone & Android

Warranty

> Standard 5 years warranty extendable to 25 years

> Leading world class Inverter manufacturer with 40% market share

in 2010


22/29

SMAINVERTER&JUNCTIONBOX


23/29

Warranties &maintenance

MSP 2year MAINTENANCE PACKAGE ~ RM2,400

It includes 2x scheduled visits per annum On-site visual inspection System health check System diagnostics and performance tuning Photovoltaic panel washing & servicing

2 free ad-hoc on-site support visit per annum within 72hours response time

*All maintenance and service rates does not include additional machinery orsky-lift if required

DEFECT LIABILITY PERIOD

3years DLP provided by MSP on all workmanship Equipment and component warranties as provided by

manufacturers


24/29

SOLAR PVSYSTEMCOST

Solar PV

Panels

45%

Inverters

18%

Structure15%

Balance of

System

17%

Project

Management5%

Average Cost of PV System

> 49 pieces of 245 polycrystalline Panasonic solar module> 1 unit of SMA STP12000TL Three-Phase Inverter

> Aluminium Rack for Solar Modules

> DC Solar Cables & AC Armoured Cables

> TNB Solar Export Meter> Feed-in Tariff Application with SEDA

TOTAL COSTRM126,000

*subject to conditions


25/29

Option 1CashPurchase

Based on a 12kWp Solar PV Installation

PV System Cost (Capex) RM126,000

Average Monthly Payment from TNB RM1,630

Average Collection per Annum RM19,241

Return on Capital (RoC) 6 years

Internal Rate of Return (IRR) 13.5%

Based on 90% financing

PV System Cost (Capex) RM12,600

Average Monthly Payment from TNB RM1,630

Monthly Repayment to the Bank RM1,375.85

Return on Capital (RoC) 4 years

Internal Rate of Return (IRR) 27 ~ 29%

Option 2

FinancingPurchase


26/29

IRR 13.5%

YEAR *FEED IN TARIFF MAINTENANCE PAYBACK PERIOD

2013 20,550.96 (105,449.04)

2014 20,345.45 (2,400) (87,503.59)2015 20,139.94 (67,363.65)

2016 19,934.43 (2,400) (49,829.22)

2017 19,728.92 (30,100.30)

2018 19,523.41 (2,400) (12,976.88)

2019 19,317.90 6,341.02

2020 19,112.39 (2,400) 23,053.41

2021 18,906.88 41,960.292022 18,701.37 (2,400) 58,261.67

2023 18,495.86 76,757.53

2024 18,358.86 (2,400) 92,716.39

2025 18,221.85 110,938.24

2026 18,084.84 (2,400) 126,623.09

2027 17,947.84 144,570.92

2028 17,810.83 (2,400) 159,981.76

2029 17,673.83 177,655.58

2030 17,536.82 (2,400) 192,792.40

2031 17,399.81 210,192.21

2032 17,262.81 (2,400) 225,055.02

2033 17,125.80 242,180.82

Averagemonthlypayments fromTNB - RM 1,630

Payback period6years

OPTION 1


27/29

YEARFEED INTARIFF

FINANCINGREPAYMENT

MAINTENANCETOTAL SAVINGS /NET CASH FLOW

CUMULATIVEPAYBACK

2013 20,550.96 (16,510.26) 4,040.70 (8,559.30)

2014 20,345.45 (16,510.26) (2,400.00) 1,435.19 (7,124.11)2015 20,139.94 (16,510.26) 3,629.68 (3,494.43)

2016 19,934.43 (16,510.26) (2,400.00) 1,024.17 (2,470.25)

2017 19,728.92 (16,510.26) 3,218.66 748.41

2018 19,523.41 (16,510.26) (2,400.00) 613.15 1,361.56

2019 19,317.90 (16,510.26) 2,807.64 4,169.21

2020 19,112.39 (16,510.26) (2,400.00) 202.13 4,371.34

2021 18,906.88 (16,510.26) 2,396.62 6,767.962022 18,701.37 (16,510.26) (2,400.00) (208.89) 6,559.08

2023 18,495.86 18,495.86 25,054.94

2024 18,358.86 (2,400.00) 15,958.86 41,013.80

2025 18,221.85 18,221.85 59,235.65

2026 18,084.84 (2,400.00) 15,684.84 74,920.50

2027 17,947.84 17,947.84 92,868.33

2028 17,810.83 (2,400.00) 15,410.83 108,279.172029 17,673.83 17,673.83 125,952.99

2030 17,536.82 (2,400.00) 15,136.82 141,089.81

2031 17,399.81 17,399.81 158,489.62

2032 17,262.81 (2,400.00) 14,862.81 173,352.43

2033 17,125.80 17,125.80 190,478.23

OPTION 2

Capital OutlayRM12,800

Payback in

4years

IRR ~ 28%

Bank MonthlyRepaymentRM1,375.85

Margin ofFinancing 90%


28/29

rate of returncomparison

Table of Returns Comparison

Fixed Deposits 3%

EPF 6%

Amanah Saham 10%

LTAT 14%

Feed-in Tariff with Financing 23% ~28%


29/29

thank you

contact us at

t: 03 7972 1468

e: [email protected]

in association with ERS ENERGY SDN BHD

Documents

ERS MSP Solar Photovoltaics for Your Home