MONRROY LLC Proposal for Customer

Prepared by: For: Customer Quote #: 594842

angelmonroy3000@gmail.com 325 Vizcaya, Santiago Valid until: None
7273152226
angelmonroy3000@gmail.com

Solar Energy System Proposal

Dear Customer,

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

Best Regards,
angelmonroy3000@gmail.com
MONRROY LLC

MONRROY LLC Phone:

None Email:

None None 33756 Web:

MONRROY LLC Proposal for Customer

Recommended System Option

12.48
kW $136,319 $28,080 $20,779
System Size Estimated Annual Total System Price Net System Price
Electricity Bill Savings

Map data and image © Google

Your Solution
Solar Panels Inverter
Lifeline Energy International Growatt New Energy Technology Co., Ltd.
12.480 kW Total Solar Power 12.000 kW Total Inverter Rating
52 x 240 Watt Panels (LF-240WP) 2 x 6000UE
12,573 kWh per year

Warranties: 5 Year Inverter Product Warranty

MONRROY LLC - angelmonroy3000@gmail.com - angelmonroy3000@gmail.com - 7273152226 Page 2 / 11

MONRROY LLC Proposal for Customer

System Performance

GENERATION (kWh/day)

CONSUMPTION (kWh/day)

70

60 56.6
54.4
51.1 50.8
50

40 39.7 39

521% 30
25.8
30.2
Energy From Solar
21.1
20 17.6
13.7 14.5
10

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

System Performance Assumptions: System Total losses: 20.2%, Inverter losses: 3.0%, Optimizer losses: 0%, Shading losses: 0.3%, Performance Adjustment: 0%,
Output Calculator: System Advisor Model 2020.02.29.r2. Panel Orientations: 26 panels with Azimuth 263 and Slope 10, 26 panels with Azimuth 83 and Slope 8.

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

Each Year Over System Lifetime

521% 6 tons 171,508 1,103 123

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

MONRROY LLC - angelmonroy3000@gmail.com - angelmonroy3000@gmail.com - 7273152226 Page 3 / 11

MONRROY LLC Proposal for Customer

How your system works

Generating Excess Solar Partially Offset Usage Night

HOME HOME HOME

SOLAR GRID SOLAR GRID SOLAR GRID

MONRROY LLC - angelmonroy3000@gmail.com - angelmonroy3000@gmail.com - 7273152226 Page 4 / 11

MONRROY LLC Proposal for Customer

Electricity Bill Savings

First Year Monthly Bill Savings Lifetime Bill Savings

Lifetime Bill Savings $136,319

$125,000
$30,000
Monthly Electricity Spend

$100,000
$25,000

$20,000 $75,000

$15,000 $50,000
Old Bill
$10,000 $25,000
New Bill
$5,000
$0
$0 1

Savings

Electricity Consumption Utility Bill Utility Bill Estimated Savings

Month Solar Generation Performance Based Incentive
(before solar) (before solar) (after solar) (from solar)

Jan 206 kWh 1,754 kWh $25,786 $11,363 $0 $14,423

Feb 188 kWh 1,431 kWh $23,486 $11,024 $0 $12,463

Mar 181 kWh 1,230 kWh $22,638 $11,911 $0 $10,727

Apr 172 kWh 774 kWh $21,555 $12,348 $0 $9,207

May 204 kWh 546 kWh $25,543 $16,180 $0 $9,363

Jun 255 kWh 411 kWh $31,831 $20,799 $0 $11,032

Jul 258 kWh 448 kWh $32,209 $20,828 $0 $11,381

Aug 228 kWh 655 kWh $28,509 $17,298 $0 $11,211

Sep 178 kWh 905 kWh $22,200 $12,005 $0 $10,195

Oct 174 kWh 1,209 kWh $21,764 $11,119 $0 $10,645

Nov 176 kWh 1,524 kWh $22,041 $10,075 $0 $11,966

Dec 194 kWh 1,685 kWh $24,211 $10,504 $0 $13,707

Rate not specified specified, using Chile Generic Residential Anytime (Generic ) based on location.

Your projected energy cost is calculated by considering a 3% 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 2415 kWh per year, assuming Chile Generic Residential Anytime (Generic ) 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 - Chile Generic Generic Anytime Residential

Energy Charges ($/kWh)

Anytime $124.96

MONRROY LLC - angelmonroy3000@gmail.com - angelmonroy3000@gmail.com - 7273152226 Page 5 / 11

MONRROY LLC Proposal for Customer

Net Financial Impact Cash

$136,319 - $20,779 = $115,540

Utility Bill Savings Net System Cost Estimated Net Savings

Cumulative Savings From Going Solar Annual Savings From Going Solar

$150,000 $150,000

$100,000 $100,000

$50,000 $50,000

$0 $0
Payback 0 years, 2 months
$-50,000 $-50,000

$-100,000 $-100,000

$-150,000 $-150,000
2021 2021

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%

MONRROY LLC - angelmonroy3000@gmail.com - angelmonroy3000@gmail.com - 7273152226 Page 6 / 11

MONRROY LLC Proposal for Customer

Quotation
Payment Option: Cash

26 x LG360Q1K-V5 360 Watt Panels (LG Electronics Inc.)

Total System Price

$28,080.00

Purchase Price
$28,080.00

Additional Incentives

Federal Investment Tax Credit (ITC)

$7,300.80
The Federal Solar Tax Credit or The Federal Investment Tax Credit (ITC) for constructions starting in 2021.

Net System Cost

$20,779.20

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 None.

Signature

Name Date

MONRROY LLC - angelmonroy3000@gmail.com - angelmonroy3000@gmail.com - 7273152226 Page 7 / 11

MONRROY LLC Proposal for Customer

Electricity Bill Savings

First Year Monthly Bill Savings Lifetime Bill Savings

Lifetime Bill Savings $136,319

Monthly Payments $125,000
$30,000
Monthly Electricity Spend

$100,000
$25,000
$75,000
$20,000

$15,000 $50,000
Old Bill
$10,000 $25,000
New Bill
$5,000
$0
$0 1

Savings

Electricity Consumption Utility Bill Utility Bill Estimated Savings

Month Solar Generation Performance Based Incentive
(before solar) (before solar) (after solar) (from solar)

Jan 206 kWh 1,754 kWh $25,786 $11,363 $0 $14,423

Feb 188 kWh 1,431 kWh $23,486 $11,024 $0 $12,463

Mar 181 kWh 1,230 kWh $22,638 $11,911 $0 $10,727

Apr 172 kWh 774 kWh $21,555 $12,348 $0 $9,207

May 204 kWh 546 kWh $25,543 $16,180 $0 $9,363

Jun 255 kWh 411 kWh $31,831 $20,799 $0 $11,032

Jul 258 kWh 448 kWh $32,209 $20,828 $0 $11,381

Aug 228 kWh 655 kWh $28,509 $17,298 $0 $11,211

Sep 178 kWh 905 kWh $22,200 $12,005 $0 $10,195

Oct 174 kWh 1,209 kWh $21,764 $11,119 $0 $10,645

Nov 176 kWh 1,524 kWh $22,041 $10,075 $0 $11,966

Dec 194 kWh 1,685 kWh $24,211 $10,504 $0 $13,707

Rate not specified specified, using Chile Generic Residential Anytime (Generic ) based on location.

Your projected energy cost is calculated by considering a 3% 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 2415 kWh per year, assuming Chile Generic Residential Anytime (Generic ) 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 - Chile Generic Generic Anytime Residential

Energy Charges ($/kWh)

Anytime $124.96

MONRROY LLC - angelmonroy3000@gmail.com - angelmonroy3000@gmail.com - 7273152226 Page 8 / 11

MONRROY LLC Proposal for Customer

Net Financial Impact 20 Year, 1.99% Loan

$136,319 - $25,205 = $111,114

Utility Bill Savings Total Payments over 20 years Estimated Net Savings

Cumulative Savings From Going Solar Annual Savings From Going Solar

Net Savings $142,360

$150,000 $150,000

$100,000 $100,000

$50,000 $50,000

$0 $0

$-50,000 $-50,000

$-100,000 $-100,000

$-150,000 $-150,000
2021 2021

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%

MONRROY LLC - angelmonroy3000@gmail.com - angelmonroy3000@gmail.com - 7273152226 Page 9 / 11

MONRROY LLC Proposal for Customer

Quotation
Payment Option: 20 Year, 1.99% Loan

26 x LG360Q1K-V5 360 Watt Panels (LG Electronics Inc.)

Total System Price

$28,080.00

Purchase Price
$28,080.00

Loan Amount
$28,080.00

Loan Interest Rate

1.99%

Loan Term
20 years

Prepayment

$7,300.80
In month 18

Initial monthly payment

$106.00
Starting in month 1 - assuming prepayment of $7,300.80 in month 18 this payment level will continue for term of the loan.

Final monthly payment

$145.00
19 - 240, assuming NO prepayment.

Total Payments

$32,505.83

Over 20 years

Additional Incentives

Federal Investment Tax Credit (ITC)

$7,300.80
The Federal Solar Tax Credit or The Federal Investment Tax Credit (ITC) for constructions starting in 2021.

Net System Cost

$20,779.20

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 None.

Signature

Name Date

MONRROY LLC - angelmonroy3000@gmail.com - angelmonroy3000@gmail.com - 7273152226 Page 10 / 11

MONRROY LLC Proposal for Customer

This proposal has been prepared by MONRROY LLC using tools or applications available from www.opensolar.com and is subject to the terms set out in the
User Agreement. We suggest you review the terms of the User Agreement and our Privacy Policy (at http://www.opensolar.com/content/legal/).

Capitalised terms here have the same meaning as under the User Agreement, you means the individual (who is not also a User) who has received this sales
proposal and OpenSolar / we / us / our means OpenSolar Pty Ltd ACN 621 679 632. Under the User Agreement, the User (which could be an installer,
service provider, electrician etc who has provided you, the end customer, this sales proposal) has an obligation to obtain consent from its customers or
clients to upload their User Content to the OpenSolar Site and warrants that they have explained to those customers or clients how their User Content may
be used pursuant to the User Agreement.

Any tools, calculators, design platforms, results and output produced by the OpenSolar Sites (including this sales proposal) are estimates only, and we do
not guarantee that these estimates will match actual measurements taken at a given site. We do not guarantee the accuracy or suitability of any
engineering designs or plan-sets or customer proposals produced by the OpenSolar Sites, and no tool on or part of the OpenSolar Site shall be deemed a
substitute for an actual in-person analysis conducted at a given site.

We make no representation, promise, guarantee or warranty about any cost savings, energy consumption savings or return on investment of any
engineering designs or plan-sets or customer proposals produced by the OpenSolar Sites.

OpenSolar is not a party to any contract or agreement that you (as a customer) may have with a User or between Users.

The above statement does not apply to the CEC Approved Retailer (in Australia only) responsible for the sale of the solar PV system.

MONRROY LLC - angelmonroy3000@gmail.com - angelmonroy3000@gmail.com - 7273152226 Page 11 / 11