Item U-Price Non Vat U-Price w/ Vat Total Price Non

Description QTY
No. Vat

1 Sunworld Solar Panels 340Wp 15 11,900.00 13,328.00 178,500.00

2 5kW SB-5000TL 1 132,224.40 148,091.33 132,224.40
3 Rails 8 1,200.00 1,344.00 9,600.00
4 Splice Kit 8 85.00 95.20 680.00
5 Mid Clamps 40 65.00 72.80 2,600.00
6 End Clamps 10 45.00 50.40 450.00
7 Roof hook 32 85.00 95.20 2,720.00
8 PV Wire 60 95.00 106.40 5,700.00
9 SPD 1 1,200.00 1,344.00 1,200.00
10 60A 1200Vdc CB 1 450.00 504.00 450.00
11 40A AC CB 1 450.00 504.00 450.00
12 Ground Bar 5' 1 1,250.00 1,400.00 1,250.00
13 Mini CB enclosure 1 850.00 952.00 850.00
14 PVC Pipe 3/4 10 95.00 106.40 950.00
15 PVC Pipe 3/4 Elbow 10 25.00 28.00 250.00
16 PVC Pipe 1/2 10 25.00 28.00 250.00
17 PVC Pipe 1/2 elbow 10 15.00 16.80 150.00
18 Male Adaptor 1/2 10 12.00 13.44 120.00
19 Male Adaptor 3/4 10 10.00 11.20 100.00
20 Clamps 1/2 50 1.50 1.68 75.00
21 Clamps 3/4 50 2.50 2.80 125.00
22 5.5mmTHHN AC Wire 50 35.00 39.20 1,750.00
23 3.5mmTHHN AC Wire 60 28.00 31.36 1,680.00
24 Electrical Tape 2 25.00 28.00 50.00
25 Small Materials 10% 1 5,025.90 5,629.01 5,025.90
26 20% For SEC Transportation 1 6,031.08 6,754.81 6,031.08
27 Meralco Net Metering Application 1 5,000.00 5,600.00 5,000.00
28 Labor 1 30,000.00 33,600.00 30,000.00
29

Total 388,231.38

Annual Savings 63,128.70 Years

Return of Investment 6.15
6 years
 Total Price
With Vat

199,920.00
148,091.33
10,752.00
761.60
2,912.00
504.00
3,046.40
6,384.00
1,344.00
504.00
504.00
1,400.00
952.00
1,064.00
280.00
280.00
168.00
134.40
112.00
84.00
140.00
1,960.00
1,881.60
56.00
5,629.01
6,754.81
5,600.00
33,600.00

434,819.15

Years
6.89
7 years