Miss Enelli

No. 23, Jalan Astana Kemensah

Taman Astana Kemensah

68000 Ulu Klang Selangor

Mr. Chai Ming Chuen

Proposal Validity until 31th September 2021

State :MicroE ID :MicroE Name :

KT001

Proposed Capacity 5.40 kWp

Selangor

Name :

Address :

TNB Meter Type

Roof Type

Building Type

Three Phase

Metal Deck

Semi D (Three Storey)

Building Details

1

TNB Bill without Tax

Rebat ICPT (RM 0.02/kWh)

Serice Tax (6%)

KWTBB (1.6%)

Caj Semasa

System Capacity

Average Monthly Generation

Average Monthly Saving

Average Annual Generation

Average Annual Saving

Total Saving in 10 years

Inverter

Solar PV System Details

BRAND

12

1

1 lot

1 lot

1 lot

1 lot

ReneSola

Solis / Goodwe

Solis / Goodwe

Remark : AC Cable which over 10meter will charge RM 20 per meter

Earthing System

AC Cable

PAGE 1

585.00 kWh

DC Solar Cable

PV Module

Defect Liability Period 5 years workmanship warranty

Inverter

Mounting Structurer

Other Equipment

WARRANTY DESCRIPTION

12 years Product Warranty

Preventive Maintenance

SOLAR PV EQUIPMENT

PV Module

Isolator switch

5 years Product Warranty

12 years Product Warranty

5 years Product Warranty ( Warranty Extendable )

30 years Power Output Warranty

10 meters

1 lot

1 lot

Solar PV System Equipment Warranty

Cable Trunking/ Conduit

5 years with half yearly preventive checking and yearly

solar PV panel cleaning.

Solar PV System Residential

RM526.90

Current TNB Bill Summary

Blok Tariff (kWh) Blok Prorata (kWh) Kadar(RM) Amaun (RM)

7,020.00 kWh

SOLAR PV EQUIPMENT QTY

RM41,037.14

RM4,008.64

5.40 kWp

100

300

300

230

Solar PV System Summary in 1st year

Jumlah 1130 526.90

-22.60

8.43

529.80

17.07

RM334.05

0.571

33.40

154.80

163.80

131.30

200

100

300

300

>900

0.218 43.60

0.334

0.516

0.546

200

AntaiSolar

Local

Oversea

Local

Local

Local

Monitoring System

Mounting Structure

1

DOWN PAYMENT UPON PROJECT CONFIRMATION

UPON SEDA APPROVAL

UPON COMPLETION OF INSTALLATION AND

TNB METER CHANGE

Applicant : Micro Entrepreneur:

Name: Name:

Date: Date:

5.40 kWp

5.40 kWp

5.40 kWp

Project Confirmation

Preferred Solar PV System Package

Cash Purchase

Monthly Auto Debit from Credit Card

5 Years Monthly Rent to Own RM320.00

100% RM8,300.00 DOWN PAYMENT UPON PROJECT CONFIRMATION

Hybrid

Solar PV System Residential

Solar PV System Package Offer

Total System Cost

PAGE 2

Payment Terms

Monthly Auto Debit from Credit Card

Cash Purchase

RM25,500.00

10%

80%

10%

5 Years Monthly Rent to Own RM470.00

Upfront System Cost RM8,300.00

Payment Terms

RM2,550.00

RM20,400.00

RM2,550.00

Rent to Own

Payment Terms

1

0

1

2

3

4

5

6

7

8

9

10

Return of Investment 6.33 year

Remark: Assume TNB Tariff Rate increase 10% every 5 years

Rebat ICPT (RM 0.02/kWh)

Serice Tax (6%)

KWTBB (1.6%)

Caj Semasa

Total Paid to Solar Systems in 5 years

Description

Install Capacity

Current Monthly TNB Bill

6,680

After Solar Monthly TNB Bill

0.516

300 0 0.546

200 200 0.218

100 100 0.334

TNB Bill after Install Solar

Blok Prorata (kWh)Blok Tariff (kWh)

Solar Monthly Subscription for 5 years

Total Paid for Energy (TNB+SOLAR)

Solar System Summary for Rent to Own Model

43.60

33.40

>900 0

RM470.00

Average Monthly Saving

-10.90

0.00

3.25

195.75

0.00

Jumlah 545

0.571

300 245

203.39

126.39

0.00

RM3,921.17

RM4,289.57

RM4,265.98

RM4,242.51 RM7,122

RM8,156.80

Amaun (RM)Kadar(RM)

RM4,008.64

5.40 kWp

RM529.80

RM665.75

RM195.75

Details

RM4,195.97 RM15,537

Annual Saving

RM

Accumulated

Saving

-RM5,676

-RM1,387

Solar PV System Residential

Financial Projection

Cash Purchase

Total System Cost RM25,500.00

1,244

1,237

7,020

RM3,986.59

RM3,964.67

RM3,942.86

PAGE 3

6,981

6,943

6,905

6,867

6,829

6,792

6,754

1,286

1,279

1,272

1,265

1,258

1,251

6,717 RM11,341RM4,219.18

-RM17,505

-RM13,540

-RM9,597

Energy Generation

kWh/kWp/year

Annual Generation

kWh/year

RM334.05

Year

1,300

1,293

-RM25,500

-RM21,491

RM2,879

1

Solar PV System Residential

PAGE 4

Testimonial Link https://www.youtube.com/channel/UCzT_Js97E7Apm-T9YWgxnMw

Plus Solar Reference around Malaysia

1

MyKad :

MyKad :

Solar PV System Residential

PAGE 5

MyKad Photocopy

Latest TNB Bill 3 months

Sales and Purchase Agreement or Land Title

TNB Meter Photo

Building Distribution Box Location Photo

Signed Confirmation

Name

Email Address

Alternative Contact

Document Check List

Authority & Project Timeline

Address

Home Phone No

Mobile Phone No

Name

Next Step

TNB Bill Owner Personal Details

Email Address

Address

Home Phone No

Mobile Phone No

Relationship

1

1