1

Prepared By :
Asyharul Aiman B. Azman (55213115333)
Mariani Bt Mahadi (55213115362)
Muhammad Zulfadli B Shahrom (55213115366)
Mohamad Kamal Ezzat B Mohamad Lani
(55213115138)
Tengku Nur Adila Bt Tengku Azizul (55213115257)
Loginova Yuilya (55213115453)
Afiqah Nurain Bt Makhzan (55201113661)

Mr. Robert Thomas Bachman

No. 25, Jalan MJ5, Taman Merdeka Jaya,
75250, Melaka
016-604 5728, rtbachmann@gmail.com

Table of Content
1)
System Process Diagram
2)
Feed-in Tariff 2015 & Additional

Page
4
5

Bonus
3)
4)
5)
6)
7)
8)
9)
10)
11)

6
9
10
12
14
15
16
21
22

Installation location & specification

Annual solar irradiation at site
Proposed system size
Configuration
Recommended system price
Product Manufacturer Warranty
Investment Analysis
Frequently asked question
Next step for order

List of Tables
Table 1 : Feed-in Tariff 2016..................................................................................... 4
Table 2 : Solar PV Fit Rates...................................................................................... 7
Table 3 : Annual solar irradiation at site.......................................................................8
Table 4 : Assumption Monthly Electricity Consumption (Kwh) Ofunikl Micet For September
2016........................................................................................................................ 9
Table 5 : Pricing Option 1....................................................................................... 13
Table 6 : Pricing Option 2....................................................................................... 13
Table 7 : Bill consumption of Unikl MICET................................................................15
Table 8 : Conversion USD to MYR 2016....................................................................15
Table 9 : Cost and annual income option 1..................................................................15
Table 10 : Summary Option 1.................................................................................. 17
Table 11 : Additional Information option 1..................................................................17
Table 12 : Cost and annual income option 2................................................................18
Table 13 : Summary option 2.................................................................................. 19
Table 14 : Additional information option 2..................................................................19
Table 15 : Q & A.................................................................................................. 20

List of Figures
Figure 1 : System process diagram..............................................................................3
Figure 2 : Location Coordinates................................................................................. 5
Figure 3 : Flat roof at Padang ASTAKA building............................................................6
Figure 4 : Flat roof at Academic building......................................................................6
Figure 5: Annual solar irradiation at site against Months of Year 2016..................................8
Figure 6 : Sun Module XL SW 345 n and Blue Planet XP 100 U H-2.................................11
Figure 7 : SPR-x-20-327-BLK and Powador XP 200-HV................................................12
Figure 8 : Graph Cumulative Cash Flow option 1.........................................................16
Figure 9 : Graph Cumulative Cash Flow option 2.........................................................19
Figure 10 : Order Procedure.................................................................................... 21

System Process Diagram

Figure 1 : System process diagram

5

Feed-in tariff 2016 & additional bonus

Table 1 : Feed-in Tariff 2016

System size

RM per kWh unit generated

Up to and including 4kWp

0.8249

Above 4kWp up to 24kWp

0.8048

Above 24kWp up to 72kWp

0.6139

Above 72 kW and up to and including 1 MW

0.5931

Above 1 MW and up to and including 10 MW

0.4652

Above 10 MW and up to and including 30 MW

0.4162

Bonus FiT rates having the following criteria ( one or more) :

Additional if installed in building structures

+0.1550

Additional for using building materials

+0.1325

Additional for using assembled Solar PV modules

+0.0500

Additional for using assembled Solar inverters

+0.0500

Installation location & specification

Site`s Specification:
Address
Bandar Vendor, TabohNaning, Alor Gajah, Malacca, 78000
Location 1 Gym
Location 2
Academic building 1
Latitude
227'13.5"N
Latitude
227'25.3"N

Location 3
Latitude

Academic building 2
227'25.4"N
7

Longitude

10210'17.0"E

Longitude

10210'21.9"E

Longitude

10210'21.3"E

Figure 2 : Location Coordinates

Figure 3 : Flat roof at Padang ASTAKA building

Figure 4 : Flat roof at Academic building

Table 2 : Solar PV Fit Rates

10

Annual
Solar Irradiation

Table 3 : Annual solar irradiation at site

11

300
250
200
150
Radiation(kWh/m)

100

Radiation

50
0

Months of Year 2016

Figure 5: Annual solar irradiation at site against Months of Year 2016

12

Rated Power and Expected Annual Yield

Table 4 : Assumption Monthly Electricity Consumption (Kwh) Ofunikl Micet For
September 2016
ELECTRICAL

NUMBER OF

POWER

TOTAL CONSUMED

POWER

APPLIANCES
LAMPS

APPLIANCES
PENDARFLUOR : 410

(WATT)
PENDARFLUOR : 18

(HOUR)
PENDAFLUOR : 8

(kWh)
16027.20

ROADS : 30

ROADS : 200

ROADS : 12

LED

SPOTLIGHT : 84
12

SPOTLIGHT : 400
1000

SPOTLIGHT : 12
15

5400.00

TELEVISION
FAN

SECURITY POST

40

SECURITY POST

4014.00

GUARD : 2

GUARD : 24

MOSQUE : 15

MOSQUE : 10

ADMIN

ADMIN CAF

CAF/STUDENT

/STUDENT CAF :

CAF : 22

11

HOSTEL : 125

HOSTEL : 17

LAB/OFFICE : 60

LAB/OFFICE : 10

LIBRARY : 18
80

450

LIBRARY : 10
24

25920.00

10

115

24

828.00

FOR CCTV
REFRIGERATOR
AIR

20
160

1000
1000

24
8

14400.00
38400.00

CONDITIONER
COMPUTER
WASHER

165
20

115
700

8
8

4554.00
3360.00

MACHINE
VENDING

20

600

24

8640.00

CLOSED
CIRCUIT
TELEVISION
(CCTV)
PC
(COMPUTER)

MACHINE&
WATER
COOLER
MACHINE
13

LABORATORY

110

1500

39600.00

MACHINE
TOTAL POWER
CONSUMPTION

161143.20

FOR UNIKL
MICET IN
SEPTEMBER
2016

Monthly Electricity Consumption=

Number of appliances Power Hour 30

1000

*161143.20 kWh is the approximation power consumption for UniKL MICET in September 2016.
The actual power consumption for UniKL MICET in September is 163804 kWh.

Annual yield for MICET:

80 163804 kWh 12month

100
month
1 year

= 1572518.4

kWh
year

= 1572.5184

MWh
year

Proposed System Size:

OPTION 1
Rated Power:

14

1328 kWp
Expected Annual Yield:
1720000 kWh/year
OPTION 2
Rated Power
1700 kWp
Expected Annual Yield
2297000 kWh/year

15

Configuration
Solar Module& Inverter
OPTION 1 :

Figure 6 : Sun Module XL SW 345 n and Blue Planet XP 100 U H-2

16

OPTION 2:

Figure 7 : SPR-x-20-327-BLK and Powador XP 200-HV

17

Recommended Pricing
Table 5 : Pricing Option 1
Option 1

Sun Module XL SW 345 n

Blue planet XP 100 U H-2

726 x $274.00
11 x $ 40806
Price include ins

etc.
TOTAL = $64779

Table 6 : Pricing Option 2

Option 2

Spr-x-20-327-BLK
Powador XP 200-HV

696 x $ 552.00
12x $41663
Price include ins

etc.
Total = $ 884148

18

Warranty
Option 1
inverter

Solar panel

Option 2
Solar panel

Inverter

19

Investment
Analysis

Table 7 : Bill consumption of Unikl MICET

Sept Bill

80%

Annual

163804

0.8

12

extra

Total
kWh
15725
18
17500
00
17748
2

Needed by
micet
received

kWh
110074.0
883

Table 8 : Conversion USD to MYR 2016

USD
884148

RM
3890251

RM
4.4

USD
1

Option 1

Table 9 : Cost and annual income option 1

System
Cost RM
FiT
Energy
Produce
d
annualy
Annual
income

YEAR
0
1
2
3
4
5

2850300
0.6202

1720000
110074

SYSTEM COST
-2850300
-2740226
-2630152
-2520078
-2410004
-2299930

RM
RM

kWh/y
RM
ANNUALY
INCOME
110074
110074
110074
110074
110074
110074
20

6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29

-2189856
-2079782
-1969708
-1859634
-1749560
-1639486
-1529412
-1419338
-1309264
-1199190
-1089116
-979042
-868968
-758894
-648820
-538746
-428672
-318598
-208524
-98450
11624
121698
231772
341846

110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074
110074

Cumulative Cash Flow

1000000
500000
0
-500000
-1000000
Thousands
-1500000
-2000000
-2500000
-3000000
-3500000

Figure 8 : Graph Cumulative Cash Flow option 1

21

Table 10 : Summary Option 1

Summary
System Cost
Estimated Annual Specific Yield
Estimated Annual System Yield
Estimated Annual FiT Income
Simple Payback
Internal Rate Of Return (IRR)

3890251 RM
1351.18 kWh/kWp
2297000 kWh
674709.75 RM

Table 11 : Additional Information option 1

Information
Estimated Annual Specific Yield
Expected Annual Yield : 2297000

Calculation/Formula

kWh

Estimated Annual System Yield /

Rated Power: 1700 kWp

Estimated Annual FiT Income
System size:
Above 24 kW up to 72 kW 0.6139

Rated Power

Bonus: Installation on building +

(0.6139+0.1550)=RM1766163.3

Estimated Annual Specific Yield =

2297000 kWh *

0.1550

22

Option 2

Table 12 : Cost and annual income option 2

System
Cost RM
FiT
Energy
Produced
annualy
Annual
income

YEAR
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

3890251
0.6202

RM
RM

2297000

kWh/y

449323

RM

SYSTEM
COST
-3890251
-3440928
-2991605
-2542282
-2092959
-1643636
-1194313
-744990
-295667
153656
602979
1052302
1501625
1950948
2400271
2849594
3298917
3748240
4197563
4646886
5096209
5545532
5994855
6444178
6893501
7342824

ANNUALY
INCOME
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323
449323

23

Cumulative Cash Flow

8000000
6000000
4000000
Thousand

2000000
0

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22

-2000000
-4000000
-6000000

Figure 9 : Graph Cumulative Cash Flow option 2

Table 13 : Summary option 2

Summary
System Cost
Estimated Annual Specific Yield
Estimated Annual System Yield
Estimated Annual FiT Income
Simple Payback
Internal Rate Of Return (IRR)

2850300 RM
1295.18 kWh/kWp
1720000 kWh
1322508 RM

Table 14 : Additional information option 2

Information
Estimated Annual Specific Yield
Expected Annual Yield : 1720000

Calculation/Formula

kWh

Estimated Annual System Yield /

Rated Power: 1328 kWp

Estimated Annual FiT Income

Rated Power
Estimated Annual System Yield *

Estimated Annual Specific Yield =

(FiT+bonus installation)
System size:
Above 24 kW up to 72 kW 0.6139

1720000 kWh *

Bonus: Installation on building +

(0.6139+0.1550)=RM1322508

0.1550
24

25

Frequently Asked Question

Table 15 : Q & A
Question
How long is the PV modules life span?

Answer
Normally, the life span of PV modules is 25
years period. But for our product based on
manufacturers in-field and reliability testing it

What happen when dark/cloudy days?

could last longer

Different from the beginning days of solar
power where the system has to be sized for
peak loads, now a grid connected PV system
will auto switches to draw from the utility grid

Company that makes inverters are rare to

when needed
Wau Solar select source of inverters from only

found, how can it be trusted?

the largest, best capitalized manufacturers for

How long does the installation process takes?

quality and long term financial

Technically it mostly depends on the size of the
system and distance between array and main
electrical service. Generally, figure one week

What about rust and oxidation?

for each 200 modules to be onstalled

The materials and hardware are made of rustproof stainless or galvanized steel which is
specifically for outdoor use.

26

Next Step for Order Confirmation

Figure 10 : Order Procedure

1) Call for Appointments : Consultation to meet energy needs, financial goals and
architectural style.
2) Site Audit : Conduct site audit for PV system installation for final pricing and design as
requested.
3) Documentation : Confirmation of selecting us. Procedure will be take care of by our
team include permitting and application. Our team will keep you update at all times.
4) Installation Process : Date will be selected to proceed installation by our experts and
well trained team.
5) Switch ON : Once the system is connected to the electrical grid which is fix by our team,
you can start generating energy and get more money!

27

Contact and Visit Us

Wau Solar will fulfil your needs and requirements with overwhelming satisfactory. We
are looking forward to expand this project to protect and save our earth, plus, making a
life well paid for everybodys future. Please contact us for more information about solar
panels and inverters, or even better visit us to see for yourself. Our team will guide you
clearly to the process of selecting the right product.

Wau Solar Sdn Bhd

Jalan SL , Bandar Sungai Long,
43000, Kajang, Selangor.
Call us 0183971143
Visit our website : https://sites.google.com/s/0Bx296dToS2LbS0dWaDFLR1EzSUE
Video link : https://youtu.be/XSDY14YIPjw

28