Upload
tengku-azaha-tengku-ismail
View
217
Download
0
Embed Size (px)
Citation preview
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
1/29
solar photovoltaicsfor your home
in association with ERS ENERGY SDN BHD
presents
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
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
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
3/29
FiTRates
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
4/29
fromdifferentangles
what does this mean to you?
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
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
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
6/29
TNBpaysyou viadirect
debit
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
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
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
8/29
how
does itwork athome? 3
1
2 3
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
9/29
Installationexamples
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
10/29
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
11/29
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
12/29
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
13/29
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
14/29
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
15/29
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
16/29
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
17/29
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
18/29
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
19/29
HighlyReliablePV System
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
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
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
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
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
22/29
SMAINVERTER&JUNCTIONBOX
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
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
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
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
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
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
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
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
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
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%
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
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%
7/26/2019 ERS MSP Solar Photovoltaics for Your Home
29/29
thank you
contact us at
t: 03 7972 1468
in association with ERS ENERGY SDN BHD