presents

solar photovoltaics
for your home

in association with ERS ENERGY SDN BHD

RENEWABLE ENERGY ACT 2011

A fund is started from the collection of 1% of
consumers using more than 300kWh per month.

Feed-in
Tariff
(FiT)

RM300 mil collected per annum, development of

QUOTA.
Fund managed by Sustainable Energy
Development Authority (SEDA) KETTHA

Pays for renewable energy from you, at a

premium up to 5x
Yearly degression on FiT rates

FiT
Rates

from
different
angles

what does this mean to you?

environmentally
4kWp system = 67 tonnes of CO2
12kWp system = 200 tonnes of CO2

value
creation

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

TNB
pays
you via
direct
debit

STEPS INVOLVED FOR FiT

1. Financing, Budgeting, Site Visit,

Proposal Acceptance

How do I
go about
applying?

2. Feed-in Tariff Application with SEDA

3. upon Approval, sign REPPA with TNB
21years
4. Installation Works
5. TNB Testing & Commissioning

how
does it
work at
home?

Installation
examples

Highly
Reliable
PV System

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

Powerful performance high stability.

Polycrystalline Modules for Malaysian climate

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

Sunny Boy x000TL

Perfection Plus. Usability. The transformerless
Sunny Boy generation

SMA
INVERTER
&
JUNCTION
BOX

DEFECT LIABILITY PERIOD

3years DLP provided by MSP on all workmanship

Equipment and component warranties as provided by
manufacturers
MSP 2year MAINTENANCE PACKAGE ~ RM2,400

Warranties &
maintenance

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 72
hours response time

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

Average Cost of PV System

Balance of
System
17%

Project
Management
5%

Solar PV
Panels
45%

SOLAR PV
SYSTEM
COST

Structure
15%

Inverters
18%

>
>
>
>
>
>

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 COST
RM126,000
*subject to conditions

Based on a 12kWp Solar PV Installation

Option 1
Cash
Purchase

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

Option 2
Financing
Purchase

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 1
Average
monthly
payments from
TNB - RM 1,630
Payback period
6years

IRR 13.5%

YEAR

*FEED IN TARIFF

2013

20,550.96

2014

20,345.45

2015

20,139.94

2016

19,934.43

2017

19,728.92

2018

19,523.41

2019

19,317.90

2020

19,112.39

2021

18,906.88

2022

18,701.37

2023

18,495.86

2024

18,358.86

2025

18,221.85

2026

18,084.84

2027

17,947.84

2028

17,810.83

2029

17,673.83

2030

17,536.82

2031

17,399.81

2032

17,262.81

2033

17,125.80

MAINTENANCE

PAYBACK PERIOD
(105,449.04)

(2,400)

(87,503.59)
(67,363.65)

(2,400)

(49,829.22)
(30,100.30)

(2,400)

(12,976.88)
6,341.02

(2,400)

23,053.41
41,960.29

(2,400)

58,261.67

76,757.53

(2,400)

92,716.39
110,938.24

(2,400)

126,623.09
144,570.92

(2,400)

159,981.76
177,655.58

(2,400)

192,792.40
210,192.21

(2,400)

225,055.02
242,180.82

OPTION 2
Margin of
Financing 90%
Capital Outlay
RM12,800
Bank Monthly
Repayment
RM1,375.85

Payback in
4years
IRR ~ 28%

YEAR

FEED IN
TARIFF

FINANCING
REPAYMENT

2013

20,550.96

(16,510.26)

2014

20,345.45

(16,510.26)

2015

20,139.94

(16,510.26)

2016

19,934.43

(16,510.26)

2017

19,728.92

(16,510.26)

2018

19,523.41

(16,510.26)

2019

19,317.90

(16,510.26)

2020

19,112.39

(16,510.26)

2021

18,906.88

(16,510.26)

2022

18,701.37

(16,510.26)

2023

18,495.86

2024

18,358.86

2025

18,221.85

2026

18,084.84

2027

17,947.84

2028

17,810.83

2029

17,673.83

2030

17,536.82

2031

17,399.81

2032

17,262.81

2033

17,125.80

MAINTENANCE

(2,400.00)

(2,400.00)

(2,400.00)

(2,400.00)

(2,400.00)

(2,400.00)

(2,400.00)

(2,400.00)

(2,400.00)

(2,400.00)

TOTAL SAVINGS /
NET CASH FLOW

CUMULATIVE
PAYBACK

4,040.70

(8,559.30)

1,435.19

(7,124.11)

3,629.68

(3,494.43)

1,024.17

(2,470.25)

3,218.66

748.41

613.15

1,361.56

2,807.64

4,169.21

202.13

4,371.34

2,396.62

6,767.96

(208.89)

6,559.08

18,495.86

25,054.94

15,958.86

41,013.80

18,221.85

59,235.65

15,684.84

74,920.50

17,947.84

92,868.33

15,410.83

108,279.17

17,673.83

125,952.99

15,136.82

141,089.81

17,399.81

158,489.62

14,862.81

173,352.43

17,125.80

190,478.23

Table of Returns Comparison

rate of return
comparison

Fixed Deposits

3%

EPF

6%

Amanah Saham

10%

LTAT

14%

Feed-in Tariff with Financing

23% ~28%

in association with ERS ENERGY SDN BHD

thank you

contact us at
t: 03 7972 1468
e: info@solarpower.my