Solar Power Plan PREPARED FOR:

Transcription

1 Solar Power Plan PREPARED FOR: Generic Quote/Average Home SW Anywhere Place Portland, OR Prepared by: Josh Kopczynski, DPI Solar DPI Solar CCB: UBI:

2 ABOUT DPI SOLAR DPI Solar specializes in residential and commercial grid-tied turn key solar electric systems. We are an industry leader in the engineering, design and integration of solar panels for both residential and commercial clients. It is our constant mission to exceed our customer's expectations by consistently delivering installations that exceed expected production estimates while maintaining strong aesthetics. We combine our technical expertise, project management experience, outstanding customer service, exacting workmanship, and premier engineering to provide you with a fully integrated solar package with several financing options including Zero Down and low monthly payments. Unlike many solar companies, we personally handle every aspect of the permitting, design, installation and rebate process. Our inhouse CAD-designer, HOA and permitting professionals all work together to make the process smooth, efficient and customer service friendly. Similarly, our installation teams boast an average of 10 years experience with solar electric systems. 10 YEARS EXPERIENCE WITH SOLAR ELECTRIC INSTALLATIONS AN INDUSTRY LEADER STARTED BY ELECTRICAL CONTRACTORS, DPI SOLAR BRINGS A UNIQUE SET OF QUALIFICATIONS TO THIS INDUSTRY. OUR INSTALLATIONS SET THE STANDARD FOR BOTH AESTHETICS AND PERFORMANCE AS WELL AS WORKMANSHIP. OUR BEST ENDORSMENT COMES FROM THE OPPORTUNITIES WE HAVE TO PARTICIPATE IN TRAINING THE JURISDICTIONAL INSPECTORS TO OUR STANDARDS AND PRACTICES INSTALLATIONS AND COUNTING. WITH INSTALLS IN OREGON, WASHINGTON AND IDAHO, DPI SOLAR HAS SEEN THE BEST THE NORTHWEST HAS TO OFFER AND KNOWS HOW TO MAKE A SOLAR ARRAY WORK FOR YOU AFFILIATIONS:

3 DO NOTHING: $7, Projected Electrical Costs $6, $5, $4, $3, $2, $1, $ Today It's very likely that what you pay for electricity this year will be higher than last, and that trend will continue. USA Today reported on this trend in December 2011 headlining that US household electricity bills are skyrocketing. Electricity is consuming a greater share of Americans' after-tax income than at any time since 1996-about $1.50 of every $100 in income at a time when income growth has been flat, a USA TODAY analysis of Bureau of Economic Analysis data found. The Energy Information Administration also reports electricity prices are are climbing, hitting a record 11.8 cents per residential kilowatt hour so far this year, with California, Massachusetts and New Jersey well above that. SKYROCKETING COSTS US Households paid a record $1,419 on average for electricity in 2010, the fifth consecutive yearly increase above the inflation rate. The jump has added about $300 a year to what households pay for electricity-the largest sustained increase since the 1970s. LACK OF CONTROL AND CHOICE Your total electrical costs over 25 years will be: $73, Years Most of your electricity today is produced from burning coal, oil and natural gas which releases unhealthy chemicals in the atmosphere, polluting the air you breath. Utilities in America produce the bulk of their energy from fossil fuels. Burning coal, oil and natural gas puts nasty chemicals into the atmosphere.

4 OWNING YOUR SOLAR ARRAY: SYSTEM SPECIFICATIONS: System Cost: $19,125 Energy Trust Grant: $5,100 Electricity produced in year 1: 5610 kwh Net System Cost: $14,025 Federal Tax Credit: $4,208 Electricity usage offset by solar: 53% State Tax Credit: $6,000 Loan Amount: $15,007 BENEFITS: Upfront Payment: $0.00 * You choose repayment terms and rates Monthly Loan Payment: $94 * You own the asset, choose your own New Utility Bill: $45 monitoring and maintenance services and receive state and federal incentives Montly Savings: $51 Electrical Savings over 25 Years: $39,031 Lock in your savings with Solar Projected Electrical Costs $7, $6, $5, $4, $3, $2, $1, $ YEARS Electricity Costs Before Solar Electricity Costs After Solar Your total electrical costs AFTER installing solar (for 25 years) will be: $34,022 Advantages of OWNING your Solar Array: * Funds disbursed to you before work begins * Government sponsored, FHA * Tax deductible interest Title I Home Improvement Loan * Ownership rights to all tax credits, rebates and * No equity or appraisal requirements * Fixed interest rates incentives and ability to apply all of them to your loan and lower your monthly payments

5 CASHFLOW Year Old Utility Bill New Utility Bill Annual Savings Annual Loan Payment Annual Savings + Incentives Total Savings (after loan has been paid) 1 $1,155 $538 $617 $1,130 $11,425 $10,295 2 $1,236 $576 $660 $1,130 $2,160 $1,031 3 $1,322 $616 $707 $628 $2,207 $1,578 4 $1,415 $659 $756 *See foot $628 $2,256 $1,628 5 $1,514 $705 $809 note $628 $809 $181 6 $1,620 $754 $866 $628 $866 $237 7 $1,733 $807 $926 $628 $926 $298 8 $1,855 $864 $991 $628 $991 $363 9 $1,985 $924 $1,060 $628 $1,060 $ $2,123 $989 $1,135 $628 $1,135 $ $2,272 $1,058 $1,214 $628 $1,214 $ $2,431 $1,132 $1,299 $628 $1,299 $ $2,601 $1,211 $1,390 $628 $1,390 $ $2,783 $1,296 $1,487 $628 $1,487 $ $2,978 $1,387 $1,591 $628 $1,591 $ $3,187 $1,484 $1,703 $628 $1,703 $1, $3,410 $1,588 $1,822 $628 $1,822 $1, $3,648 $1,699 $1,949 $628 $1,949 $1, $3,904 $1,818 $2,086 $628 $2,086 $1, $4,177 $1,945 $2,232 $628 $2,232 $1, $4,469 $2,082 $2,388 PAID! $2,388 $2, $4,782 $2,227 $2,555 PAID! $2,555 $2, $5,117 $2,383 $2,734 PAID! $2,734 $2, $5,475 $2,550 $2,925 PAID! $2,925 $2, $5,859 $2,728 $3,130 PAID! $3,130 $3,130 TOTAL $73,053 $34,022 $39,031 $13,566 $54,338 $40,773 HELPING THE ENVIRONMENT Over the next 25 years, your system will save the equivalent of: trees Tons of Greenhouse Gases Miles Driven by Automobile absorbing CO 2 * Loan Re-Amortizes once. Applying the Federal Tax Credit monies and the first two years of State Tax Credit monies to the loan principle in the first 24 months can significantly decrease the monthly loan payments.

6 Energy Trust of Oregon Quotation DATE: Quotation # 1/28/ SE Baker St. McMinnville, Oregon Quotation Valid Until: Prepared By: 2/7/2014 Josh Kopczynski Generic Quote/Average Home SW Anywhere Place Cell Phone: Portland, OR Site Efficiency: 100% donotreply@dpisolar.com QTY ITEM # Description Unit Price Price Photovoltaic Solar Array Kit which includes: $19, $19, SW Watt Modules PowerOne PVI-5000 Inverter All mounting mechanisms required to secure to: Asphalt Roof Includes: Application Prep and Submission Labor/Typical Balance of System Parts for Install Additional charge for any wire run over 150' (Does not include time/material for extra roofing costs that may occur) 1 Federal Tax Credit Federal Tax Credit (30% of Net Cost) $4, State Tax Credit State of Oregon Residential Tax Credit $6, ETO Energy Trust Of Oregon Incentive $5, $5, Electricity Value of 25 years of ON-SITE Electical Generation $39, Notes: 1) EXECUTION OF THIS CONTRACT IS SUBJECT TO INCENTIVE RESERVATION 2) DPI will furnish and install a fully functional PV system with all engineering and inspections 3). Application Fees are the customer's responsibility (Including all Permitting Cost For Local Jurisdictions) 4) Incentives can be applied in multiple ways. It is at the discretion of the customer to dictate what manner they would like to receive said incentive. Changing the manner in which the incentives are dispersed can affect the amounts of money each incentive is worth. 5) Price does not include permitting, additional roofing costs if any, excavation or additional costs associated with with systems exceeding 150' from array to inverter, or inverter to point of interconnection 6) By signing this quote, you are agreeing to contract DPI Renewable Energy to furnish and Install a 5,100 watt array. TOTAL $14, Signature: Dynamic Power Representative: Date: Date: DPISOLAR.COM Thank You For Your Business CCB:

7 PAYBACK SCHEDULE FOR PV SYSTEMS UTILIZING ENERGY TRUST OF OREGON INCENTIVE (EQUIPMENT INCLUDES SOLARWORLD MODULES MADE IN HILLSBORO, OREGON AND MADE IN AMERICA INVERTERS) System Size In Watts 5,100 YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10 COST OF SYSTEM *1 ($19,125.00) ($7,700.40) ($5,540.10) ($3,333.59) ($1,077.61) ($268.72) $ $1, $2, $3, FEDERAL TAX CREDIT *2 $4, STATE TAX CREDIT $1, $1, $1, $1, ENERGY TRUST GRANT $5, Value of ENERGY SAVED Annually *3 CUMMULATIVE RETURN ON INVESTMENT *4 $ $ $ $ $ $ $ $ $1, $1, ($7,700.40) ($5,540.10) ($3,333.59) ($1,077.61) ($268.72) $ $1, $2, $3, $4, System pays for itself in approximately YEAR 6 Assumes 7% increase in the price of power per year. ANNUAL NET ELECTRICAL COSTS AFTER INSTALLING SOLAR ARRAY $ $ $ $ $ $ $ $ $ $ TOTAL ENERGY TRUST INCENTIVE $5, TOTAL ELECTRICTY SAVED OVER 10 YEARS: TOTAL TAX CREDITS AVAILABLE (FEDERAL+STATE) $8, $10, PERCENTAGE OF POWER SAVED ANNUALLY AFTER INSTALLING SOLAR ARRAY 53% OUT-OF-POCKET COSTS $14, NET OUT-OF-POCKET COSTS AFTER TAX CREDITS AND INCENTIVES $3, CURRENT ANNUAL POWER USAGE/CONSUMPTION kw Hours 10,500 NOTES: *1: Cost of system is the initial cost of the system. Each year the tax credits, incentives and value of power produced are subtracted from the previous END OF YEAR net value. *2: The Federal Tax Credit is 30% of the cost of the system. Can be taken in ONE year if desired or carried forward to succeding years. *3: The Value of Energy Produced is based on your current electric rates and applied to the estimated amount of energy the system will produce in kwh (based on 80% efficient systems) *4: Cumulative Return on Investment reflects how much the incentives have lowered the cost of the system and shows when the system has payed for itself. The Panels are guaranteed for 30 years. Knowing the MINIMUM value of energy produced will demonstrate how the system begins to create positive cash flow PRICE DOES NOT INCLUDED PERMITTING, ADDITIONAL ROOFING COSTS (IF ANY), EXCAVATION, OR ADDITIONAL COSTS ASSOCIATED WITH SYSTEMS EXCEEDING 150' FROM ARRAY TO INVERTER

8 Energy Trust of Oregon + State Tax Credit Return-On Investment Timeline $12,000 End of Year 1 End of Year 2 End of Year 3 End of Year 4 End of Year 5 End of Year 6 End of Year 7 End of year 8 End of Year 9 End of Year 10 $10,000 $8,000 $6,000 $4,000 $2,000 $0 ($2,000) ($4,000) ($6,000) ($8,000) End of Year 1 End of Year 2 End of Year 3 End of Year 4 End of Year 5 End of Year 6 End of Year 7 End of year 8 End of Year 9 End of Year 10 Annual Value of Electricity $617 $660 $707 $756 $809 $866 $926 $991 $1,060 $1,135 Energy Trust $5,100 State Tax Credit $1,500 $1,500 $1,500 $1,500 Federal Tax Credit $4,208 Cummulative Value -$7,700 -$5,540 -$3,334 -$1,078 -$269 $597 $1,523 $2,514 $3,574 $4,709 Cummulative Value Federal Tax Credit State Tax Credit Energy Trust Annual Value of Electricity PERCENTAGE OF POWER OFFSET BY SOLAR ARRAY $538 47% $617 53% SOLAR ARRAY GENERATED POWER UTILITY GENERATED POWER PROPOSED SYSTEM SIZE: 5100 DC WATTS