59.83kW SOLAR ENERGY SOLUTION PROPOSAL* · SOLAR PROPOSAL IMPACT OF 59.83kW SOLAR INSTALLATION We have carefully assessed your specific case and have determined that 59.83kW of solar

59.8359.83kW SOLAR ENERGYkW SOLAR ENERGYSOLUTION PROPOSAL*SOLUTION PROPOSAL*

* Includes full system installation. Feed in Tariff based on * Includes full system installation. Feed in Tariff based on $0.000$0.000 /kWh. Final pricing may vary subject to STC/kWh. Final pricing may vary subject to STC

price fluctuationsprice fluctuations

PROJECT SUMMARYWednesday 16 January, 2019

552.6% $856 5.02 yearsLIFETIME RETURN ONINVESTMENT (CAPEX)

YR 1 NET CASHFLOW (FINANCE) PAYBACK PERIOD (CAPEX)

$0

$0.075

$0.15

$0.225

$0.3

Solar Energy CostCurrent Energy Cost

Average Energy Cost (25 Yrs) Avg Solar Energy Cost (25 Yrs)

PREPARED FOR:Sid WellingtonWellington's Wellingtons440 George Street, Sydney, NSW, 2000

PREPARED BY:Chris Taeni0411 549 [email protected]

CONTENTS

Cover Page 1Contents 2About Us 3Project Site 4Solar Solution 5Solar Solution 2 6Old Power Bill 7New Power Bill 8Design Summary 9Financial Outcomes 10Job Portfolio 11

Page 2 | © Solar Proof Pty Ltd 0411 549 054 | [email protected]

ABOUT US

OUR EXPERIENCED TEAMWe have clocked up many years of experience in the solar industry over time and pride ourselves in deliveringhigh quality solar installations across Australia.

ABOUT SOLAR ENERGYSolar energy is an extremely safe and cost-effective way to save on energy costs. If done correctly byexperienced professionals, installing a solar power system can add decades of value to your home orbusiness. By using the natural sunlight falling on your rooftop, customers often save many thousands(possibly even millions) of dollars over the lifetime of the system. The chart below shows how theproposed 59.83kW solar system would interact with your current energy usage.

0kWh

15kWh

30kWh

45kWh

60kWh

Tue, Jan

7

Mon, Jan

6

Sun, Jan

5

Sat, Jan

4Fri,

Jan 3

Thu, Jan

2

Wed, Jan

1

Normal Energy Use Solar Production


PROPOSED SITE

SITE FOR PROPOSED SYSTEMThe image below shows what a 59.83kW solar system would look like at your premises.


SOLAR PROPOSAL

IMPACT OF 59.83kW SOLAR INSTALLATIONWe have carefully assessed your specific case and have determined that 59.83kW of solar power wouldbe an excellent outcome for you. The charts below indicate that this system is likely to self-consume67,110.6kWh each year and export just 19.20% of solar energy produced.

This would reduce your energy requirement from the grid by 30.63%!

AVERAGE SOLAR ENERGY DAY TYPICAL DAY EXAMPLE

0kWh

12.5kWh

25kWh

37.5kWh

50kWh

23:0017:0011:0005:00

Average energy use Average solar production

0kWh

17.5kWh

35kWh

52.5kWh

70kWh

Fri, Jun 20 23

:00Fri, Jun

20 17:00

Fri, Jun 20 11

:00Fri, Jun

20 05:00

Median day energy use by hour Solar production on medianenergy use day

DAILY SOLAR PRODUCTION ESTIMATE

0kWh

20kWh

40kWh

60kWh

80kWh

Sun, Jul

6Sat

, Jul 5

Fri, Jul 4

Thu, Jul

3

Wed, Jul

2Tue

, Jul 1

Mon, Jun

30

Normal Energy Use Solar Production


SOLAR PROPOSAL

MONTHLY SOLAR SYSTEM FIGURESWe have done a thorough analysis at your site to determine exactly how much solar energy is likely to beproduced for you. See below numbers which are based on industry best-practise estimates.

MONTHLY SOLAR PRODUCTION ESTIMATE

0kWh

5,000kWh

10,000kWh

15,000kWh

20,000kWh

Dec

NovOc

tSe

pAu

gJulJunMay

Apr

Mar

FebJan

Total Solar Production

Month Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

TotalGeneration(kWh)

10981 8526 8116 5389 4026 3034 3154 4665 6291 8856 9364 10655

Losses DueTo Shading(kWh)

0 0 0 0 0 0

Average DailyGeneration(kWh)

354.2 304.5 261.8 179.6 129.9 101.1 101.7 150.5 209.7 285.7 312.1 343.7


OLD POWER BILL

SUMMARY OF CURRENT POWER BILL

Peak Energy (Cost/Rate) $21,402 / $0.196Shoulder Energy (Cost/Rate) $0 / $0.000Off Peak Energy (Cost/Rate) $10,498 / $0.096Annual Demand Costs $23,213

Current Annual Energy Use / CO2 Estimate 219,114kWh / 204,502tAverage Daily Energy Use 600.3kWhCurrent Annual Energy Expenditure $55,113

YOUR ENERGY USEWe have performed a thorough analysis of your energy use with all the information available to us. Thiscritical part of your solar proposal should never be overlooked as it is an excellent guide to help usdesign the perfect fit solar energy system for your needs.

WEEKLY ENERGY USE SEASONAL ENERGY USE

0kWh

15kWh

30kWh

45kWh

60kWh

23:0017:0011:0005:00

Mon Tue Wed Thu Fri Sat Sun

0kWh

15kWh

30kWh

45kWh

60kWh

23:0017:0011:0005:00

Summer Autumn Winter Spring


NEW POWER BILL

SUMMARY OF ESTIMATED FUTURE POWER BILL (YR 1)

Old Power Bill $55,113New Power Bill $43,661Year 1 Savings Estimate $11,45225 Year Savings Estimate (3% p.a. power price increase) $316,520

Annual Energy Reduction With Solar System 67,110.6

POWER BILL BEFORE/AFTER 25 YR ENERGY COST AVERAGE

$0

$15,000

$30,000

$45,000

$60,000

Power Bill

Power Bill Before Solar Power Bill After Solar

$0

$0.075

$0.15

$0.225

$0.3

Solar Energy Cost

Average Energy Cost (25 Yrs) Avg Solar Energy Cost (25 Yrs)

OVERALL POWER COSTS OVER TIME

$0

$750,000

$1,500,000

$2,250,000

$3,000,000

242220181614121086420

Before Solar After Solar


SYSTEM DESIGN

YOUR SOLAR SYSTEM DESIGN SUMMARYAs part of our system design process, we determine what your new energy make up is going to look like,including any potential reductions in demand due to the solar installation. This is an advanced processwhich is as accurate as possible.

YOUR NEW ENERGY MIX YEAR ON YEAR SOLAR PRODUCED

0kWh

50,000kWh

100,000kWh

150,000kWh

200,000kWh

Solar Exporte

dSolar C

onsumed

Grid Power Us

ed

Grid Power Used Solar Consumed Solar Exported

0kWh

22,500kWh

45,000kWh

67,500kWh

90,000kWh

204220332024

Solar Production

ESTIMATED REDUCTION IN DEMAND

0kW

50kW

100kW

150kW

200kW

DecOctAugJunAprFeb

Demand After Solar Demand Reduction


FINANCIALS

ESTIMATED OUTCOMESFirst Year Savings / Payback Period $11,452 / 5.02 years

Simple Return On Investment (ROI) / Internal Rate of Return (IRR) 19.99% / 18.20%

Lifetime Savings / Investment ROI $316,520 / 552.6%

CAPEX INVESTMENT OPTIONTotal Solar System Value $85,056.36

Total STC Rebate Value $27,776.00

Total Upfront Investment (CAPEX) $57,280.36

OPTION TO FINANCE INVESTMENTSavings Offsetting Repayments (Monthly/Yearly/Lifetime) $954 / $11,452/ $316,520

Leasing Term 7 years

Leasing Repayments (Monthly/Yearly/Lifetime) $883 / $10,596 / $74,172

YEARLY SAVINGS OVER SYSTEM LIFETIME

$0

$5,000

$10,000

$15,000

$20,000

204220382034203020262022

Solar Savings Repayments


JOB PORTFOLIO

OUR HAPPY CUSTOMERSExample Job #1 - 90kW System Job Information

Location: Sydney, NSWCustomer: Sydney Harbour BridgeSystem Size: 90kWInstallation Date: Jan 1, 2019

Estimated Savings Delivered In Year 1: $20,000

Testimonial:"What a fantastic experience! I recommend these guys toeveryone as they are the absolute best mob for the job.

Example Job #2 - 90kW System Job Information




Example Job #3 - 90kW System Job Information





Documents

59.83kW SOLAR ENERGY SOLUTION PROPOSAL* · SOLAR PROPOSAL IMPACT OF 59.83kW SOLAR INSTALLATION We have carefully assessed your specific case and have determined that 59.83kW of solar