Page 1

Quote Number :

VALFORMA00010/1

Name :

satya rout

Phone Number :
Name

Commercial Walmart

Address

19821 Rinaldi St Porter Ranch, CA, 91326

Email

walmart@walmart.com

Phone Number

(456) 816-5302

Address

19821 Rinaldi St Porter Ranch, CA, 91326

Email

walmart@walmart.com

Phone Number

(456) 816-5302
YOU CAN SAVE 71% OF YOUR ELECTRIC BILL*

Current annual electric bill $24,000. Over the next 20 years, your electric bills will add upto $793,615
New annual bill with solar $7,355 in year one
That means your company could save 71% on your energy bills over the next 12 months!
And your company could save as much as $481,986 over the next 20 years!
ROOFTOP SYSTEM VIEW

High Performing PV System Size

78 KW(DC)

Consisting of

312 panels from SolarWorld, each 250W (DC), 220 Inverters

from SMA America
OTHER ECONOMIC BENEFITS

For cash or loan-financed purchases, your company may qualify for Federal & State Tax credit of $37,998
YOUR COMPANY SAVES THE PLANET TOO!
You help make our planet a better place to live (equivalent of 2161 trees planted and 84 MT CO2 emissions)

Enact Systems Inc, 2014

Page 2

FINANCING OPTIONS FOR YOU!

Option A

Option B

Option C

HERO

Umpqua Bank

100% Cash Purchase

$128,700

$128,500

$0

Downpayment

$1,300

$1,500

$130,000

Federal & State Tax Credit

$37,998

$37,998

$37,998

Rebate

$3,340

$3,340

$3,340

Tenure

5 years

30 years

N/A

Current Electric Bill per month

$2,000

$2,000

$2,000

$612

$612

$612

$3,063

$602

N/A

Bank
Financed Amount

New Electric Bill per month

Financing Payments per month
Year One NET savings*

$29,027

$58,559

$65,783

20 Years NET savings*

$426,906

$466,006

$481,986

Payback

N/A

N/A

4 years

IRR

N/A

N/A

26.13%

Includes Rebates, Tax Credits & Finance Payments

CURRENT CONSUMPTION vs SOLAR GENERATION

16,000
15,000

Consumption (kWh)

14,000
13,000
12,000
11,000
10,000
9,000
8,000
7,000
6,000
Jan-2014

Mar-2014

May-2014

Jul-2014

Sep-2014

Nov-2014

Time

Current Consumption

Solar Generation

CUMULATIVE SAVINGS OVER 20 YEARS

450

Cumulative Savings (1,000s $)

400
350
300
250
200
150
100
50
0
-50
-100
-150
2014

2016

2018

2020

2022

2024

2026

Time

HERO

Umpqua Bank

Enact Systems Inc, 2014

100% Cash

2028

2030

2032

Page 3

YOUR COMPANY'S CASHFLOW OPTION A (HERO)

New Elec.Bill

Finance
Payments

Old Elec.Bill

Depr.Tax Shield

Net Saving

2015

$7,355

$36,756

$-1,300

$-1,300

$24,000

$7,800

$29,027

$27,727

2016

$7,774

2017

$8,217

$36,756

$25,200

$12,480

$-6,850

$20,877

$36,756

$26,460

$7,488

$-11,025

2018

$9,852

$8,685

$36,756

$27,783

$4,485

$-13,173

$-3,321

2019

$9,180

$36,756

$29,172

$4,485

$-12,279

$-15,600

2020

$9,703

$30,631

$2,262

$23,190

$7,590

2021

$10,256

$32,163

$21,907

$29,497

2022

$10,841

$33,771

$22,930

$52,427

2023

$11,459

$35,460

$24,001

$76,428

2024

$12,112

$37,233

$25,121

$101,549

2025

$12,802

$39,095

$26,293

$127,842

2026

$13,532

$41,050

$27,518

$155,360

2027

$14,303

$43,103

$28,800

$184,160

2028

$15,118

$45,258

$30,140

$214,300

2029

$15,980

$47,521

$31,541

$245,841

2030

$16,891

$49,897

$33,006

$278,847

2031

$17,854

$52,392

$34,538

$313,385

2032

$18,872

$55,012

$36,140

$349,525

2033

$19,948

$57,763

$37,815

$387,340

2034

$21,085

$60,651

$39,566

$426,906

Cu. Net Saving

2014

Tax Credit

Rebate

$37,998

$3,340

Feed In Tariff

$1,300

Cu. Net Saving

YOUR COMPANY'S CASHFLOW OPTION B (Umpqua Bank)

New Elec.Bill
2014

Finance
Payments

Tax Credit

Rebate

$37,998

$3,340

Feed In Tariff

Old Elec.Bill

Depr.Tax Shield

Net Saving
$-1,500

$-1,500

$24,000

$7,800

$58,559

$57,059
$79,741

$1,500

2015

$7,355

$7,224

2016

$7,774

$7,224

$25,200

$12,480

$22,682

2017

$8,217

$7,224

$26,460

$7,488

$18,507

$98,248

2018

$8,685

$7,224

$27,783

$4,485

$16,359

$114,607

2019

$9,180

$7,224

$29,172

$4,485

$17,253

$131,860

2020

$9,703

$7,224

$30,631

$2,262

$15,966

$147,826

2021

$10,256

$7,224

$32,163

$14,683

$162,509

2022

$10,841

$7,224

$33,771

$15,706

$178,215

2023

$11,459

$7,224

$35,460

$16,777

$194,992

2024

$12,112

$7,224

$37,233

$17,897

$212,889

2025

$12,802

$7,224

$39,095

$19,069

$231,958

2026

$13,532

$7,224

$41,050

$20,294

$252,252

2027

$14,303

$7,224

$43,103

$21,576

$273,828

2028

$15,118

$7,224

$45,258

$22,916

$296,744

2029

$15,980

$7,224

$47,521

$24,317

$321,061

2030

$16,891

$7,224

$49,897

$25,782

$346,843

2031

$17,854

$7,224

$52,392

$27,314

$374,157

2032

$18,872

$7,224

$55,012

$28,916

$403,073

2033

$19,948

$7,224

$57,763

$30,591

$433,664

2034

$21,085

$7,224

$60,651

$32,342

$466,006

Enact Systems Inc, 2014

Page 4

YOUR COMPANY'S CASHFLOW OPTION C (100% Cash Purchase)

New Elec.Bill

Finance
Payments

Tax Credit

Rebate

$37,998

$3,340

Feed In Tariff

Old Elec.Bill

Depr.Tax Shield

$24,000

$7,800

2014

Net Saving

Cu.Net Saving

$-130,000

$-130,000

$65,783

$-64,217
$-34,311

2015

$7,355

2016

$7,774

$25,200

$12,480

$29,906

2017

$8,217

$26,460

$7,488

$25,731

$-8,580

2018

$8,685

$27,783

$4,485

$23,583

$15,003

2019

$9,180

$29,172

$4,485

$24,477

$39,480

2020

$9,703

$30,631

$2,262

$23,190

$62,670

2021

$10,256

$32,163

$21,907

$84,577

2022

$10,841

$33,771

$22,930

$107,507

2023

$11,459

$35,460

$24,001

$131,508

2024

$12,112

$37,233

$25,121

$156,629

2025

$12,802

$39,095

$26,293

$182,922

2026

$13,532

$41,050

$27,518

$210,440

2027

$14,303

$43,103

$28,800

$239,240

2028

$15,118

$45,258

$30,140

$269,380

2029

$15,980

$47,521

$31,541

$300,921

2030

$16,891

$49,897

$33,006

$333,927

2031

$17,854

$52,392

$34,538

$368,465

2032

$18,872

$55,012

$36,140

$404,605

2033

$19,948

$57,763

$37,815

$442,420

2034

$21,085

$60,651

$39,566

$481,986

*Solar system proposal is based on estimates only, and need to be confirmed after a visit to the property. Utility Rates are assumed to escalate over time. All figures subject to
final design and permit approvals. Financing-based proposals require application and approval by the bank.
I am interested !

Enact Systems Inc, 2014