AS LONG AS THERE IS A ROOF, THE

ELECTRICITY BILL WILL BE PAID BY THE SUN.

PROPOSAL FOR SURAU AL EHSAN 8.1KWP

TOTAL EPC PRICE: RM 32,280.00

Jalan Sri Haneco 3/2, Taman Perindustrian

LOCATION: Sri Haneco, Semenyih, Selangor

DATE: 16.April.2021
Benefit of Solar PV System Installation/Application

STOP Pollution. SAVE Money. Sunlight is FREE，Make Money from It!

PROTECT Our Planet. Monitize Your Sunlight!

CO2 You Do Not Need to be a

Superhero to Save the Planet,
SO2 Carbon Dust Apply Solar PV System!
NOX Prevent Green House
Effect - Reduce/Eliminate
Pollution

1
 8.1 KWp Solar PV System

Save Standard Coal 01 06 Reduce SO2 Emissions

3 . 3 3 Tons 0.16 Tons

Reduce Nitrogen Oxide 02

05 Save Water
Emissions
0.16 Tons 37.02 m 3

03 04
Reduce CO2 Emissions Reduce Carbon Dust Emissions
9.23 Tons 2.51 Tons

2
HDsolar Advantages

HDSolar is an awards winning, world leading EPC Specialist which provides wide range of
Solar Energy Turnkey Solutions to customers around the Globe. These solutions include: -

Engineering, development & construction of numerous Utility-Scale Solar Photovoltaics

Power Plants which are commonly known as "Solar Farms";
Construction & commissioning of Rooftop Solar PV Systems which have helped
owners of premises/properties, such as factories, industrial manufacturing plants,
warehouses as well as residential houses to curb ever-rising electricity bill. As part of
the Turnkey Solutions we offer, we strive to assist Commercial & Industrial customers
with their Tax Incentives associated with their investment in order to achieve massive
tax savings!
Design & construction of Building-Integrated Photovoltaics Power Plants ("BIPV")
which are commonly applicable under Agriculture and Poultry sectors.

To-date, we have constructed more than 130MWp worth of installed capacity of "Solar Farms",
and more than 10MWp Rooftop Solar PV Systems have been installed, including on some of the
world-class/globally recognised buildings such as International Airports. The numbers are still
counting...... crafting better living environment for our next generation!

3
 Our Value To You

Direct Professional Dedicated

10~25 Years International
Relationship with Design and Customer
Warranty Expertise
Manufacturers Construction Service

4
 Main Partners

In attaining the leading position of being a Globally-Recognised EPC Specialist, the credit also goes to our partnering
equipment suppliers who have been supporting us in supplying World-Class, Top Tier (Tier 1) equipment for our
customers' projects!

5
Project References

6
 Project Quotation

NO. Subject Especification Quantity Unit Price（RM）

1 PV Module BNEF1st Tier Panel - 450W 18 Pcs

2 PV Inverter GOODWE – GW8K-DT 1 Station

3 PV Mounting System Including guide rail, special fixture, mid clamp, end clamp 1 Set

Including PV1-F 4mm2 DC cable, YJV-0.6/1KV-3*6+1*4mm2 AC cable,

4 Electrical Connections MC4 photovoltaic connector, 4mm2 ground wire, 40*4mm ground flat 1 Item
iron, TNB meter

Included
5 Network Box 1 Station

6 Auxiliary Material Including: bridge frame, PVC pipe, etc. 1 Item

Including design, purchase, transportation, installation, grid-connected

7 Other Fee 1 Item
commissioning, and agent grid-connected procedures

Free Operation &

8 Solar panels wash & checking of cable connections 1 Item
Maintenance for 2 years

9 Transportation Fee 1 Item

7
 Project Quotation

10 ＮＥＭＡＳ Study and Licensing Included

11 TNB Bi-directional Meter Included

12 TNB Stamp Duty Included

13 SEDA Application Included

14 Project Management Included

TOTAL EPC PRICE (RM) 32,280.00

Payment Terms:
RM1000 – Upon Acceptance of Quotation
30% - Upon NEM Approval
60% - Upon Material on Site
10% Upon completion of Testing & Commissioning

8
 Warranty & Services

PV Module PV Inverter Photovoltaic

12 Years Manufacturing Connector
10 Years Warranty. Free Monitoring
Warranty; 25 Years Warranty on 2 Year Free
25 Years Warranty on DC Cables. from
Maintenance.
Output; Mobile/Computer.
Performance for Panels.

1 2 3 4 5
The warranties do not cover any damage or defects resulting from or in anyway attributable to vandalism, abuse,
misuse, negligence, act of GOD maintenance and/or repair made by entity other than HDSOLAR, movement of
materials or structures to which the installed products are adhered to.

9
 NEM Concept
NEM allows users to benefit from solar PV energy. The energy generated will first be consum ed by the
building usage. The excessive solar energy will be exported into the national grid, where a bi -
directional meter will record this in credit form and it will be r ef lec ted on your m onthly T NB bill.

How your rooftop now becomes Power Generator under NEM Scheme

10
 Who Can Apply?

Domestic Commercial Industrial Agricultural

12
Guidance and Concept

NEM Commercial & Smart Inverter to avoid NEM-NEMAS STUDY

Industrial technical violations Above 72kW
toward neighbouring
MV = 75% MD
Customer. Self-Consumption –
LV=60% FUSE RATING
Provides protection & voltage Power System Study
support for system integration (PSS) Above 425kw
effectively and safely into
system.

13
Out-Right Purchase

14
 Table of Return on Investment

Annual Actual
Generation Attennuation Power Payback List
Year Tariff at Peak Annual Saving (RM) Investment Cost (RM)
Capacity (kWh) Rate (%) Generation (RM)
(kWh)

1 10,347.750 2.50% 10,089.056 0.5171 5,135.33 32,280.00 27,144.67

2 10,089.056 0.60% 10,028.522 0.5171 5,104.52 27,144.67 22,040.15
3 10,028.522 0.60% 9,968.351 0.5171 5,073.89 22,040.15 16,966.26
4 9,968.351 0.60% 9,908.541 0.5171 5,043.45 16,966.26 11,922.81
5 9,908.541 0.60% 9,849.089 0.5171 5,013.19 11,922.81 6,909.63
6 9,849.089 0.60% 9,789.995 0.5171 4,983.11 6,909.63 1,926.52
7 9,789.995 0.60% 9,731.255 0.5171 4,953.21 1,926.52 (3,026.69)
8 9,731.255 0.60% 9,672.867 0.5171 4,923.49 (3,026.69) (7,950.18)
9 9,672.867 0.60% 9,614.830 0.5171 4,893.95 (7,950.18) (12,844.13)
10 9,614.830 0.60% 9,557.141 0.5171 4,864.58 (12,844.13) (17,708.71)
11 9,557.141 0.60% 9,499.798 0.5171 4,835.40 (17,708.71) (22,544.11)
12 9,499.798 0.60% 9,442.800 0.5171 4,806.38 (22,544.11) (27,350.49)
13 9,442.800 0.60% 9,386.143 0.5171 4,777.55 (27,350.49) (32,128.04)
14 9,386.143 0.60% 9,329.826 0.5171 4,748.88 (32,128.04) (36,876.92)
15 9,329.826 0.60% 9,273.847 0.5171 4,720.39 (36,876.92) (41,597.31)
16 9,273.847 0.60% 9,218.204 0.5171 4,692.07 (41,597.31) (46,289.37)
17 9,218.204 0.60% 9,162.895 0.5171 4,663.91 (46,289.37) (50,953.29)
18 9,162.895 0.60% 9,107.917 0.5171 4,635.93 (50,953.29) (55,589.22)
19 9,107.917 0.60% 9,053.270 0.5171 4,608.11 (55,589.22) (60,197.33)

*indicative power generation

15
 Table of Return on Investment

20 9,053.270 0.60% 8,998.950 0.5171 4,580.47 (60,197.33) (64,777.80)

21 8,998.950 0.60% 8,944.956 0.5171 4,552.98 (64,777.80) (69,330.78)
22 8,944.956 0.60% 8,891.287 0.5171 4,525.66 (69,330.78) (73,856.45)
23 8,891.287 0.60% 8,837.939 0.5171 4,498.51 (73,856.45) (78,354.96)
24 8,837.939 0.60% 8,784.911 0.5171 4,471.52 (78,354.96) (82,826.48)
25 8,784.911 0.60% 8,732.202 0.5171 4,444.69 (82,826.48) (87,271.17)
Total 16.90% 234,874.59
Average Annual Power Generation (KWh) 4,782.05
Total Revenue (RM) 87,271.17
Payback Period (Year) 7 Years

*indicative power generation

16
Summary of the system

Average TNB Monthly

RM500.00
RM450.00
RM450.00

RM400.00

RM350.00

RM300.00

RM250.00

RM200.00

RM150.00 Reduce
92%
RM100.00

RM50.00 RM30.00

RM0.00
Outright Purchase Current Bill

20
Acceptance

I _________________________________IC No ________________________, on behalf

of SURAU AL EHSAN, hereby confirm that the foregoing terms and
conditions are acceptable to us and constitute the entire contract
between us

Signed: ________________________________________________________________________________

Date: ________________________________________________________________________________

Company Stamp:
*kindly put company stamp on 1st proposal page too.

21
 Appendix

22