Page 1

Quote Number :

HSBC200002/1

Name :

Satya lumbi

Phone Number :

XXXXXXXXXX

Name

akshar patel

Address

undefined undefined Henderson, NV, 89014

Email

akshar.patel@gmail.com

Phone Number

(938) 209-7439
YOU CAN SAVE 18% OF YOUR ELECTRIC BILL*

Current annual electric bill $12,000. Over the next 20 years, your electric bills will add upto $396,805
New annual bill with solar $10,393 in year one
That means you could save 18% on your energy bills over the next 12 months!
And you could save as much as $725 over the next 20 years!
YOUR ROOFTOP SYSTEM VIEW

High Performing PV System Size

11 KW(DC)

Consisting of

42 panels from SolarWorld, each 250W (DC), 7 Inverters from
SMA America
OTHER ECONOMIC BENEFITS

For cash or loan-financed purchases, you may qualify for Federal & State Tax credit of $11,090
YOU SAVE THE PLANET TOO!
You help make our planet a better place to live (equivalent of 321 trees planted and 12 MT CO2 emissions)

© Enact Systems Inc, 2014

Page 2

FINANCING OPTIONS FOR YOU!
Option A

Option B

Option C

Umpqua Bank

Umpqua Bank

100% Cash Purchase

$36,969

$36,969

$0

$0

$0

$36,969

$11,090

$11,090

$11,090

Rebate

$0

$0

$0

Tenure

30 years

30 years

N/A

$1,000

$1,000

$1,000

New Electric Bill per month

$866

$866

$866

Financing Payments per month

$175

$175

N/A

Bank
Financed Amount
Downpayment
Federal & State Tax Credit

Current Electric Bill per month

20 Years NET savings*
Addn Tax Savings**
Payback

$-4,306

$-4,306

$725

$229,350

$229,350

N/A

N/A

N/A

19 years

*Includes Rebates, Tax Credits & Finance Payments
**Interest from financing maybe tax deductible

CURRENT CONSUMPTION vs SOLAR GENERATION
9,000

Consumption (kWh)

8,000
7,000
6,000
5,000
4,000
3,000
2,000
1,000
Jan-2014

Mar-2014

May-2014

Jul-2014

Sep-2014

Nov-2014

Time

Current Consumption

Solar Generation

CUMULATIVE SAVINGS OVER 20 YEARS

Cumulative Savings (1,000s $)

10
5
0
-5
-10
-15
-20
-25
-30
-35

2014

2016

2018

2020

2022

2024

2026

2028

Time

Umpqua Bank

Umpqua Bank

© Enact Systems Inc, 2014

100% Cash

2030

2032

Page 3

YOUR COMPANY'S CASHFLOW OPTION A (Umpqua Bank)
New Elec.Bill

Finance
Payments

Tax Credit

2015

$10,393

$2,100

$11,090

2016

$10,985

$2,100

2017

$11,611

2018

Rebate

Feed In Tariff

Old Elec.Bill

Addn Tax
Savings

Net Saving

Cu. Net Saving

$12,000

$7,645

$10,597

$10,597

$12,600

$7,645

$-485

$10,112

$2,100

$13,230

$7,645

$-481

$9,631

$12,273

$2,100

$13,892

$7,645

$-481

$9,150

2019

$12,973

$2,100

$14,587

$7,645

$-486

$8,664

2020

$13,712

$2,100

$15,316

$7,645

$-496

$8,168

2021

$14,494

$2,100

$16,082

$7,645

$-512

$7,656

2022

$15,320

$2,100

$16,886

$7,645

$-534

$7,122

2023

$16,193

$2,100

$17,730

$7,645

$-563

$6,559

2024

$17,116

$2,100

$18,617

$7,645

$-599

$5,960

2025

$18,092

$2,100

$19,548

$7,645

$-644

$5,316

2026

$19,123

$2,100

$20,525

$7,645

$-698

$4,618

2027

$20,213

$2,100

$21,551

$7,645

$-762

$3,856

2028

$21,365

$2,100

$22,629

$7,645

$-836

$3,020

2029

$22,583

$2,100

$23,760

$7,645

$-923

$2,097

2030

$23,870

$2,100

$24,948

$7,645

$-1,022

$1,075

2031

$25,231

$2,100

$26,195

$7,645

$-1,136

$-61

2032

$26,669

$2,100

$27,505

$7,645

$-1,264

$-1,325

2033

$28,189

$2,100

$28,880

$7,645

$-1,409

$-2,734

2034

$29,796

$2,100

$30,324

$7,645

$-1,572

$-4,306

New Elec.Bill

Finance
Payments

Tax Credit

2015

$10,393

$2,100

$11,090

2016

$10,985

$2,100

2017

$11,611

2018

2014

YOUR COMPANY'S CASHFLOW OPTION B (Umpqua Bank)
Rebate

Feed In Tariff

Old Elec.Bill

Addn Tax
Savings

Net Saving

Cu. Net Saving

$12,000

$7,645

$10,597

$10,597

$12,600

$7,645

$-485

$10,112

$2,100

$13,230

$7,645

$-481

$9,631

$12,273

$2,100

$13,892

$7,645

$-481

$9,150

2019

$12,973

$2,100

$14,587

$7,645

$-486

$8,664

2020

$13,712

$2,100

$15,316

$7,645

$-496

$8,168

2021

$14,494

$2,100

$16,082

$7,645

$-512

$7,656

2022

$15,320

$2,100

$16,886

$7,645

$-534

$7,122

2023

$16,193

$2,100

$17,730

$7,645

$-563

$6,559

2024

$17,116

$2,100

$18,617

$7,645

$-599

$5,960

2025

$18,092

$2,100

$19,548

$7,645

$-644

$5,316

2026

$19,123

$2,100

$20,525

$7,645

$-698

$4,618

2027

$20,213

$2,100

$21,551

$7,645

$-762

$3,856

2028

$21,365

$2,100

$22,629

$7,645

$-836

$3,020

2029

$22,583

$2,100

$23,760

$7,645

$-923

$2,097

2030

$23,870

$2,100

$24,948

$7,645

$-1,022

$1,075

2031

$25,231

$2,100

$26,195

$7,645

$-1,136

$-61

2032

$26,669

$2,100

$27,505

$7,645

$-1,264

$-1,325

2033

$28,189

$2,100

$28,880

$7,645

$-1,409

$-2,734

2034

$29,796

$2,100

$30,324

$7,645

$-1,572

$-4,306

2014

© Enact Systems Inc, 2014

Page 4

YOUR COMPANY'S CASHFLOW OPTION C (100% Cash Purchase)
New Elec.Bill

Finance
Payments

Tax Credit

Rebate

Feed In Tariff

Old Elec.Bill

2014

Addn Tax
Savings

Net Saving

Cu. Net Saving

$-36,969

$-36,969

$12,000

$12,697

$-24,272

$10,985

$12,600

$1,615

$-22,657

2017

$11,611

$13,230

$1,619

$-21,038

2018

$12,273

$13,892

$1,619

$-19,419

2019

$12,973

$14,587

$1,614

$-17,805

2020

$13,712

$15,316

$1,604

$-16,201

2021

$14,494

$16,082

$1,588

$-14,613

2022

$15,320

$16,886

$1,566

$-13,047

2023

$16,193

$17,730

$1,537

$-11,510

2024

$17,116

$18,617

$1,501

$-10,009

2025

$18,092

$19,548

$1,456

$-8,553

2026

$19,123

$20,525

$1,402

$-7,151

2027

$20,213

$21,551

$1,338

$-5,813

2028

$21,365

$22,629

$1,264

$-4,549

2029

$22,583

$23,760

$1,177

$-3,372

2030

$23,870

$24,948

$1,078

$-2,294

2031

$25,231

$26,195

$964

$-1,330

2032

$26,669

$27,505

$836

$-494

2033

$28,189

$28,880

$691

$197

2034

$29,796

$30,324

$528

$725

2015

$10,393

2016

$11,090

*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