Proposal for Reynoel Lagman

Prepared by: Joebany Sabote For: Reynoel Quote #: 3732124

0991 645 6391 None, Governor Generoso Valid until: 24th February 2024
[email protected]

Solar Energy System Proposal

Dear Reynoel,

Thank you for the opportunity to present our Solar Energy System Proposal.

Best Regards,
Joebany Sabote
JIA Solar Energy

JIA Solar Energy Phone: 0991 645 6391 Scan QR code on your phone to

087 Prk Gabayan I, Mangga, Visayan Village Email: [email protected] access the online proposal.

Tagum City Davao Del Norte 8100 Web:

 Proposal for Reynoel Lagman

Recommended System Option

5.4 kW ₱82,813 ₱286,010 ₱286,010

System Size Estimated Annual Total System Price Net System Price
Electricity Bill Savings including tax including tax

Your Solution
Solar Panels Inverter
Trina Solar Co., Ltd. SAJ Electric
5.400 kW Total Solar Power 3.000 kW Total Inverter Rating
12 x 450 Watt Panels (TSM-450DE17M(II)) 1 x M1-3K-S6
7,249 kWh per year

Battery Inverter
JIA Solar Energy Co. Power-One
9.6 kWh Total Battery Storage 3.000 kW Total Inverter Rating
4 x JSEPW-V2 (2.4kWh) 1 x 3 KW - SGTU - 103B - SM

Warranties: 12 Year Panel Product Warranty, 25 Year Panel Performance Warranty, 12 Year Inverter Product Warranty, 2 Year Battery Product Warranty

JIA Solar Energy - Joebany Sabote - [email protected] - 0991 645 6391 Page 2 / 8
 Proposal for Reynoel Lagman

System Performance

GENERATION (kWh/day) CONSUMPTION (kWh/day)

25

22
20.9 21.2 20.9
20 19.5 19.6 19.8 19.6 20
18.5 19
17.4

15

98% 10
Energy From Solar

0
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

80% 0% 20%
Self-consumption Export to grid Export limit (0kW)

System Performance Assumptions: System Total losses: 16.7%, Inverter losses: 5.4%, Optimizer losses: 0%, Shading losses: 0%, Performance Adjustment: 0%, Output
Calculator: System Advisor Model 2020.02.29.r2. Panel Orientations: 12 panels with Azimuth 128 and Slope 20.

The solar system(s) quoted in this proposal are not intended to be portable.

Environmental Benefits
Solar has no emissions. It just silently generates pure, clean energy.

Each Year Over System Lifetime

98% 4 tons 130,114 836 93

₂ ₓ ₓ
Of CO , SO & NO ₂
Avoided CO per year Car km avoided Trees planted Long haul flights
avoided

JIA Solar Energy - Joebany Sabote - [email protected] - 0991 645 6391 Page 3 / 8
 Proposal for Reynoel Lagman

Electricity Bill Savings

First Year Monthly Bill Savings Cumulative Bill Savings

Lifetime Bill Savings ₱2,149,744

₱2,000,000
₱10,000
Monthly Electricity Spend

₱1,500,000
₱7,500
₱1,000,000
₱5,000
Old Bill
₱500,000
₱2,500
New Bill ₱0
₱0 1 5 10 15 20

Savings

Electricity Electricity
Electricity Export Utility Bill Utility Bill Estimated
Solar Generation Imported Exported
Month Consumption Credit before solar after solar Savings
(kWh) after solar after solar
before solar (kWh) (₱) (₱) (₱) (₱)
(kWh) (kWh)

Jan 604 544 106 0 0 8,167 1,586 6581

Feb 586 564 135 0 0 8,464 2,022 6442

Mar 681 598 126 0 0 8,971 1,884 7087

Apr 635 618 140 0 0 9,270 2,096 7173

May 609 665 179 0 0 9,979 2,688 7291

Jun 523 651 209 0 0 9,767 3,131 6635

Jul 574 626 153 0 0 9,385 2,301 7083

Aug 612 623 153 0 0 9,347 2,296 7051

Sep 588 626 165 0 0 9,397 2,471 6927

Oct 647 633 158 0 0 9,491 2,371 7120

Nov 600 621 174 0 0 9,321 2,605 6715

Dec 590 609 162 0 0 9,141 2,435 6706

Your projected energy cost is calculated by considering a 3.1% increase in energy cost each year, due to trends in the raising cost of energy. This estimate is based on
your selected preferences, current energy costs and the position and orientation of your roof to calculate the efficiency of the system. Projections are based on
estimated usage of 7380 kWh per year, assuming Custom Tariff Electricity Tariff.

Your electricity tariff rates may change as a result of installing the system. You should contact your electricity retailer for further information.

Proposed Tariff Details - Custom Tariff

Energy Charges

rate 0
₱15.00 / kWh
All Day

Feed-in Tariff

rate 0 ₱0.00 / kWh

All Day

JIA Solar Energy - Joebany Sabote - [email protected] - 0991 645 6391 Page 4 / 8
 Proposal for Reynoel Lagman
Fixed Charges

Fixed Charge ₱0.00 / day

JIA Solar Energy - Joebany Sabote - [email protected] - 0991 645 6391 Page 5 / 8
 Proposal for Reynoel Lagman

Net Financial Impact Cash

₱2,149,744 - ₱286,010 = ₱1,863,734

Utility Bill Savings Net System Cost Estimated Net Savings

Annual Savings From Going Solar

Cumulative Savings From Going Solar

Net Savings ₱1,863,734 ₱300,000

₱2,000,000
₱1,500,000 ₱200,000
₱1,000,000 ₱100,000
₱500,000
₱0
₱0
₱-500,000 Payback 3 years, 5 months ₱-100,000
₱-1,000,000 ₱-200,000
₱-1,500,000
₱-300,000 Initial Investment
₱-2,000,000 2024 2028 2033 2038 2043
2024 2028 2033 2038 2043

₱811,822 3 Years
11 Months 652% 31.4%
Discounted Payback Total Return on Rate of Return on
Net Present Value
Period Investment Investment

Utility Utility Annual

System Costs Customer
Electricity Solar Bill Bill Savings Net Cumulative
(Net of Dealer Incentives
Year Consumption Generation (before (after (from Savings Impacts
Incentives) (Upfront)
(kWh) (kWh) solar) solar) solar) (₱) (₱)
(₱) (₱)
(₱) (₱) (₱)

2024 7,380 7,249 110,700 27,887 82,813 286,010 0 (203197) (203197)

2025 7,380 7,209 114,132 29,115 85,017 0 0 85017 (118180)

2026 7,380 7,169 117,670 30,391 87,279 0 0 87279 (30900)

2027 7,380 7,129 121,318 31,716 89,602 0 0 89601 58700

2028 7,380 7,089 125,078 33,092 91,986 0 0 91986 150687

2029 7,380 7,049 128,956 34,522 94,434 0 0 94433 245120

2030 7,380 7,009 132,953 36,008 96,946 0 0 96945 342066

2031 7,380 6,969 137,075 37,550 99,525 0 0 99524 441591

2032 7,380 6,930 141,324 39,153 102,172 0 0 102171 543763

2033 7,380 6,890 145,705 40,816 104,889 0 0 104889 648652

2034 7,380 6,850 150,222 42,544 107,678 0 0 107678 756330

2035 7,380 6,810 154,879 44,338 110,541 0 0 110541 866871

2036 7,380 6,770 159,680 46,201 113,479 0 0 113479 980350

2037 7,380 6,730 164,630 48,137 116,494 0 0 116493 1096844

JIA Solar Energy - Joebany Sabote - [email protected] - 0991 645 6391 Page 6 / 8
 Proposal for Reynoel Lagman
Utility Utility Annual
System Costs Customer
Electricity Solar Bill Bill Savings Net Cumulative
(Net of Dealer Incentives
Year Consumption Generation (before (after (from Savings Impacts
Incentives) (Upfront)
(kWh) (kWh) solar) solar) solar) (₱) (₱)
(₱) (₱)
(₱) (₱) (₱)

2038 7,380 6,690 169,734 50,146 119,588 0 0 119588 1216433

2039 7,380 6,651 174,996 52,231 122,765 0 0 122764 1339197

2040 7,380 6,611 180,421 54,395 126,026 0 0 126025 1465223

2041 7,380 6,571 186,014 56,642 129,372 0 0 129371 1594595

2042 7,380 6,531 191,780 58,974 132,806 0 0 132806 1727401

2043 7,380 6,491 197,725 61,394 136,332 0 0 136331 1863733

Estimates do not include replacement costs of equipment not covered by a warranty. Components may need replacement after their warranty period. Financial discount
rate assumed: 6.75%

Quotation
Payment Option: Cash

12 x TSM-450DE17M(II) 450 Watt Panels (Trina Solar Co., Ltd.)

1 x M1-3K-S6, 1 x 3 KW - SGTU - 103B - SM (SAJ Electric/Power-One)
4 x JSEPW-V2 (2.4kWh) (JIA Solar Energy Co.)

Total System Price ₱286,010.02 Including ₱8,330.39 tax

Purchase Price ₱286,010.02 Including ₱8,330.39 tax

Price excludes Retailer Smart Meter should you want us to install your Smart Meter it will be an additional cost.
This proposal is valid until 24th February 2024.

Quote Acceptance
I have read & accept the terms and conditions.

Signature

Name Date

JIA Solar Energy - Joebany Sabote - [email protected] - 0991 645 6391 Page 7 / 8
 Proposal for Reynoel Lagman

Daily Energy Flows

CONSUMPTION (kWh) GENERATION (kWh) BATTERY (kWh) NET CONSUMPTION (kWh) EXPORT TO GRID (kWh) EXPORT LIMITING (kWh)

Winter Weekday Winter Weekend

2
↑ Generation (kW) 3 ↑ Generation (kW)
2
1 1

0 0
-1
-1
-2
-2
↓ Consumption (kW) -3
↓ Consumption (kW)
4am 8am 12pm 4pm 8pm 4am 8am 12pm 4pm 8pm

Summer Weekday Summer Weekend

2
↑ Generation (kW) 2
↑ Generation (kW)
1 1

0 0

-1 -1

-2
↓ Consumption (kW) -2
↓ Consumption (kW)
4am 8am 12pm 4pm 8pm 4am 8am 12pm 4pm 8pm

This proposal has been prepared by JIA Solar Energy using tools from OpenSolar. Please visit www.opensolar.com/proposal-disclaimer for additional
disclosures from OpenSolar.

JIA Solar Energy - Joebany Sabote - [email protected] - 0991 645 6391 Page 8 / 8