Import 5% USD-Peso 43 #

VAT 12%
USD PHP kw
Panel cost 0.59 $ 25.37 PHP Inverter 83
Landed 0.69 $ 29.68 PHP Cabling 83
83kw panels 83
Electric cost kw 12.10 PHP current meralco retail rate Total
w 0.01 PHP current meralco retail rate
Generate/day per watt 0.06 PHP panel generation value per watt Cost
Generate year per watt 22.08 PHP panel generation value per watt Annual saving
ROI
System life 25 Lifetime generate kw
Lifetime generate watt 552.06 PHP per watt over 25 years Saving
Our use kw/month 25000
kw/day 833.3333333
20% of power 10% 83 change this to scale system size
hrs day 5
annual 365
daily hours of generation from http://www.solarelectricityhandbook.com/solar-irradiance.aspx
USD PHP USD
29,166.67 $ 1,254,166.67 PHP 29,166.67 $
16,666.67 $ 716,666.67 PHP 16,666.67 $
57,525.00 $ 2,473,575.00 PHP 57,525.00 $
4,444,408.33 PHP 103,358.33 $
landed cost 4,444,408.33 PHP 103,358.33 $
kw x year 1,840,208.33 PHP 42,795.54 $
years 2.415
83kw system 46,005,208.33 PHP 1,069,888.57 $
41,560,800.00 PHP 966,530.23 $
Import 5% USD-Peso 43 hrs day 5
VAT 12% annual 365
Option 1 basic inverter with no metering, grid tied
USD PHP USD PHP
Panel cost 0.59 $ 25.37 PHP Inverter 350.00 $ 15,050.00 PHP
Landed 0.69 $ 29.68 PHP Cabling 200.00 $ 8,600.00 PHP
1kw panels 690.30 $ 29,682.90 PHP
Electric cost kw 12.10 PHP 53,332.90 PHP
w 0.01 PHP
Labor 10,000.00 PHP
Generate/day 0.06 PHP Cost 63,332.90 PHP
Generate year 22.08 PHP Markup 60% 101,332.64 PHP
ROI 1.34 ROI 4.589
System life 25 Lifetime generate 1kw 552,062.50 PHP
Lifetime generate watt 552.06 PHP Saving 450,729.86 PHP
Profit 37,999.74 PHP
Vat 5,759.97 PHP
Net 32,239.77 PHP
Monthly 5 161,198.86 PHP
10 322,397.71 PHP
15 483,596.57 PHP
20 644,795.42 PHP
Import 5% USD-Peso 43 hrs day
VAT 12% annual
Option 2 micro inverters with web metering
USD PHP USD
Panel cost 0.59 $ 25.37 PHP Inverter 700.00 $
Landed 0.69 $ 29.68 PHP Cabling 200.00 $
1kw panel 690.30 $
Electric cost kw 12.10 PHP
w 0.01 PHP
Labor
Generate/day 0.06 PHP Cost
Generate year 22.08 PHP Markup 60%
ROI 1.34 ROI
System life 25 Lifetime generate 1kw
Lifetime generate watt 552.06 PHP Saving
Profit
Vat
Net
Monthly 5
10
15
20
5
365
PHP
30,100.00 PHP
8,600.00 PHP
29,682.90 PHP
68,382.90 PHP
10,000.00 PHP
78,382.90 PHP
125,412.64 PHP
5.679
552,062.50 PHP
426,649.86 PHP
47,029.74 PHP
6,843.57 PHP
40,186.17 PHP
161,198.86 PHP
322,397.71 PHP
483,596.57 PHP
644,795.42 PHP
Import 5% USD-Peso 43 hrs day 5.5
VAT 12% annual 365
Option 1 basic inverter with no metering, grid tied
USD PHP USD PHP
Panel cost 0.65 $ 27.95 PHP Inverter 250.00 $ 10,750.00 PHP
Landed 0.76 $ 32.70 PHP Cabling 200.00 $ 8,600.00 PHP
1kw panel 760.50 $ 32,701.50 PHP
Electric cost kw 12.10 PHP 52,051.50 PHP
w 0.01 PHP
Labor 10,000.00 PHP
Generate/day 0.07 PHP Cost 62,051.50 PHP
Generate year 24.29 PHP Markup 60% 99,282.40 PHP
ROI 1.35 ROI 4.087
System life 25 Lifetime generate 1kw 607,268.75 PHP
Lifetime generate watt 607.27 PHP Saving 507,986.35 PHP
Monthly 1,889.54 PHP
Down 19,856.48 PHP 32,195.02 PHP
Balance 79,425.92 PHP 17.03857536
Interest 115,064.23 PHP
Total 214,346.63 PHP
Loan Amount 79,426 PHP Extra 0
Interest Rate 15.00% Total Interest (115,064) PHP
Years 5 Total Extra - PHP
Months 60
Payments 1,890 PHP
Start date September-13
Period Open Payment extras Principal Interest
September-13 79,426 PHP 1,890 PHP - PHP 897 PHP 993 PHP
October-13 78,529 PHP 1,890 PHP - PHP 908 PHP 982 PHP
November-13 77,621 PHP 1,890 PHP - PHP 919 PHP 970 PHP
December-13 76,702 PHP 1,890 PHP - PHP 931 PHP 959 PHP
January-14 75,771 PHP 1,890 PHP - PHP 942 PHP 947 PHP
February-14 74,829 PHP 1,890 PHP - PHP 954 PHP 935 PHP
March-14 73,875 PHP 1,890 PHP - PHP 966 PHP 923 PHP
April-14 72,909 PHP 1,890 PHP - PHP 978 PHP 911 PHP
May-14 71,930 PHP 1,890 PHP - PHP 990 PHP 899 PHP
June-14 70,940 PHP 1,890 PHP - PHP 1,003 PHP 887 PHP
July-14 69,937 PHP 1,890 PHP - PHP 1,015 PHP 874 PHP
August-14 68,922 PHP 1,890 PHP - PHP 1,028 PHP 862 PHP
September-14 67,894 PHP 1,890 PHP - PHP 1,041 PHP 849 PHP
October-14 66,853 PHP 1,890 PHP - PHP 1,054 PHP 836 PHP
November-14 65,799 PHP 1,890 PHP - PHP 1,067 PHP 822 PHP
December-14 64,732 PHP 1,890 PHP - PHP 1,080 PHP 809 PHP
January-15 63,652 PHP 1,890 PHP - PHP 1,094 PHP 796 PHP
February-15 62,558 PHP 1,890 PHP - PHP 1,108 PHP 782 PHP
March-15 61,450 PHP 1,890 PHP - PHP 1,121 PHP 768 PHP
April-15 60,329 PHP 1,890 PHP - PHP 1,135 PHP 754 PHP
May-15 59,193 PHP 1,890 PHP - PHP 1,150 PHP 740 PHP
June-15 58,044 PHP 1,890 PHP - PHP 1,164 PHP 726 PHP
July-15 56,880 PHP 1,890 PHP - PHP 1,179 PHP 711 PHP
August-15 55,701 PHP 1,890 PHP - PHP 1,193 PHP 696 PHP
September-15 54,508 PHP 1,890 PHP - PHP 1,208 PHP 681 PHP
October-15 53,300 PHP 1,890 PHP - PHP 1,223 PHP 666 PHP
November-15 52,077 PHP 1,890 PHP - PHP 1,239 PHP 651 PHP
December-15 50,838 PHP 1,890 PHP - PHP 1,254 PHP 635 PHP
January-16 49,584 PHP 1,890 PHP - PHP 1,270 PHP 620 PHP
February-16 48,314 PHP 1,890 PHP - PHP 1,286 PHP 604 PHP
March-16 47,029 PHP 1,890 PHP - PHP 1,302 PHP 588 PHP
April-16 45,727 PHP 1,890 PHP - PHP 1,318 PHP 572 PHP
May-16 44,409 PHP 1,890 PHP - PHP 1,334 PHP 555 PHP
June-16 43,074 PHP 1,890 PHP - PHP 1,351 PHP 538 PHP
July-16 41,723 PHP 1,890 PHP - PHP 1,368 PHP 522 PHP
August-16 40,355 PHP 1,890 PHP - PHP 1,385 PHP 504 PHP
September-16 38,970 PHP 1,890 PHP - PHP 1,402 PHP 487 PHP
October-16 37,568 PHP 1,890 PHP - PHP 1,420 PHP 470 PHP
November-16 36,148 PHP 1,890 PHP - PHP 1,438 PHP 452 PHP
December-16 34,710 PHP 1,890 PHP - PHP 1,456 PHP 434 PHP
January-17 33,255 PHP 1,890 PHP - PHP 1,474 PHP 416 PHP
February-17 31,781 PHP 1,890 PHP - PHP 1,492 PHP 397 PHP
March-17 30,288 PHP 1,890 PHP - PHP 1,511 PHP 379 PHP
April-17 28,777 PHP 1,890 PHP - PHP 1,530 PHP 360 PHP
May-17 27,248 PHP 1,890 PHP - PHP 1,549 PHP 341 PHP
June-17 25,699 PHP 1,890 PHP - PHP 1,568 PHP 321 PHP
July-17 24,130 PHP 1,890 PHP - PHP 1,588 PHP 302 PHP
August-17 22,543 PHP 1,890 PHP - PHP 1,608 PHP 282 PHP
September-17 20,935 PHP 1,890 PHP - PHP 1,628 PHP 262 PHP
October-17 19,307 PHP 1,890 PHP - PHP 1,648 PHP 241 PHP
November-17 17,659 PHP 1,890 PHP - PHP 1,669 PHP 221 PHP
December-17 15,990 PHP 1,890 PHP - PHP 1,690 PHP 200 PHP
January-18 14,300 PHP 1,890 PHP - PHP 1,711 PHP 179 PHP
February-18 12,589 PHP 1,890 PHP - PHP 1,732 PHP 157 PHP
March-18 10,857 PHP 1,890 PHP - PHP 1,754 PHP 136 PHP
April-18 9,103 PHP 1,890 PHP - PHP 1,776 PHP 114 PHP
May-18 7,328 PHP 1,890 PHP - PHP 1,798 PHP 92 PHP
June-18 5,530 PHP 1,890 PHP - PHP 1,820 PHP 69 PHP
July-18 3,709 PHP 1,890 PHP - PHP 1,843 PHP 46 PHP
August-18 1,866 PHP 1,890 PHP - PHP 1,866 PHP 23 PHP
September-18 (0) PHP 1,890 PHP - PHP 1,890 PHP (0) PHP
October-18 (1,890) PHP 1,890 PHP - PHP 1,913 PHP (24) PHP
November-18 (3,803) PHP 1,890 PHP - PHP 1,937 PHP (48) PHP
December-18 (5,740) PHP 1,890 PHP - PHP 1,961 PHP (72) PHP
January-19 (7,701) PHP 1,890 PHP - PHP 1,986 PHP (96) PHP
February-19 (9,687) PHP 1,890 PHP - PHP 2,011 PHP (121) PHP
March-19 (11,697) PHP 1,890 PHP - PHP 2,036 PHP (146) PHP
April-19 (13,733) PHP 1,890 PHP - PHP 2,061 PHP (172) PHP
May-19 (15,794) PHP 1,890 PHP - PHP 2,087 PHP (197) PHP
June-19 (17,881) PHP 1,890 PHP - PHP 2,113 PHP (224) PHP
July-19 (19,994) PHP 1,890 PHP - PHP 2,139 PHP (250) PHP
August-19 (22,134) PHP 1,890 PHP - PHP 2,166 PHP (277) PHP
September-19 (24,300) PHP 1,890 PHP - PHP 2,193 PHP (304) PHP
October-19 (26,493) PHP 1,890 PHP - PHP 2,221 PHP (331) PHP
November-19 (28,714) PHP 1,890 PHP - PHP 2,248 PHP (359) PHP
December-19 (30,963) PHP 1,890 PHP - PHP 2,277 PHP (387) PHP
January-20 (33,239) PHP 1,890 PHP - PHP 2,305 PHP (415) PHP
February-20 (35,544) PHP 1,890 PHP - PHP 2,334 PHP (444) PHP
March-20 (37,878) PHP 1,890 PHP - PHP 2,363 PHP (473) PHP
April-20 (40,241) PHP 1,890 PHP - PHP 2,393 PHP (503) PHP
May-20 (42,634) PHP 1,890 PHP - PHP 2,422 PHP (533) PHP
June-20 (45,056) PHP 1,890 PHP - PHP 2,453 PHP (563) PHP
July-20 (47,509) PHP 1,890 PHP - PHP 2,483 PHP (594) PHP
August-20 (49,992) PHP 1,890 PHP - PHP 2,514 PHP (625) PHP
September-20 (52,507) PHP 1,890 PHP - PHP 2,546 PHP (656) PHP
October-20 (55,052) PHP 1,890 PHP - PHP 2,578 PHP (688) PHP
November-20 (57,630) PHP 1,890 PHP - PHP 2,610 PHP (720) PHP
December-20 (60,240) PHP 1,890 PHP - PHP 2,643 PHP (753) PHP
January-21 (62,883) PHP 1,890 PHP - PHP 2,676 PHP (786) PHP
February-21 (65,558) PHP 1,890 PHP - PHP 2,709 PHP (819) PHP
March-21 (68,267) PHP 1,890 PHP - PHP 2,743 PHP (853) PHP
April-21 (71,010) PHP 1,890 PHP - PHP 2,777 PHP (888) PHP
May-21 (73,787) PHP 1,890 PHP - PHP 2,812 PHP (922) PHP
June-21 (76,599) PHP 1,890 PHP - PHP 2,847 PHP (957) PHP
July-21 (79,446) PHP 1,890 PHP - PHP 2,883 PHP (993) PHP
August-21 (82,329) PHP 1,890 PHP - PHP 2,919 PHP (1,029) PHP
September-21 (85,247) PHP 1,890 PHP - PHP 2,955 PHP (1,066) PHP
October-21 (88,203) PHP 1,890 PHP - PHP 2,992 PHP (1,103) PHP
November-21 (91,195) PHP 1,890 PHP - PHP 3,029 PHP (1,140) PHP
December-21 (94,224) PHP 1,890 PHP - PHP 3,067 PHP (1,178) PHP
January-22 (97,291) PHP 1,890 PHP - PHP 3,106 PHP (1,216) PHP
January-22 (100,397) PHP 1,890 PHP - PHP 3,145 PHP (1,255) PHP
March-22 (103,542) PHP 1,890 PHP - PHP 3,184 PHP (1,294) PHP
April-22 (106,725) PHP 1,890 PHP - PHP 3,224 PHP (1,334) PHP
May-22 (109,949) PHP 1,890 PHP - PHP 3,264 PHP (1,374) PHP
June-22 (113,213) PHP 1,890 PHP - PHP 3,305 PHP (1,415) PHP
July-22 (116,518) PHP 1,890 PHP - PHP 3,346 PHP (1,456) PHP
August-22 (119,864) PHP 1,890 PHP - PHP 3,388 PHP (1,498) PHP
September-22 (123,251) PHP 1,890 PHP - PHP 3,430 PHP (1,541) PHP
October-22 (126,682) PHP 1,890 PHP - PHP 3,473 PHP (1,584) PHP
November-22 (130,155) PHP 1,890 PHP - PHP 3,516 PHP (1,627) PHP
December-22 (133,671) PHP 1,890 PHP - PHP 3,560 PHP (1,671) PHP
January-23 (137,232) PHP 1,890 PHP - PHP 3,605 PHP (1,715) PHP
February-23 (140,837) PHP 1,890 PHP - PHP 3,650 PHP (1,760) PHP
March-23 (144,487) PHP 1,890 PHP - PHP 3,696 PHP (1,806) PHP
April-23 (148,182) PHP 1,890 PHP - PHP 3,742 PHP (1,852) PHP
May-23 (151,924) PHP 1,890 PHP - PHP 3,789 PHP (1,899) PHP
June-23 (155,713) PHP 1,890 PHP - PHP 3,836 PHP (1,946) PHP
July-23 (159,548) PHP 1,890 PHP - PHP 3,884 PHP (1,994) PHP
August-23 (163,432) PHP 1,890 PHP - PHP 3,932 PHP (2,043) PHP
September-23 (167,365) PHP 1,890 PHP - PHP 3,982 PHP (2,092) PHP
October-23 (171,346) PHP 1,890 PHP - PHP 4,031 PHP (2,142) PHP
November-23 (175,378) PHP 1,890 PHP - PHP 4,082 PHP (2,192) PHP
December-23 (179,460) PHP 1,890 PHP - PHP 4,133 PHP (2,243) PHP
January-24 (183,592) PHP 1,890 PHP - PHP 4,184 PHP (2,295) PHP
February-24 (187,777) PHP 1,890 PHP - PHP 4,237 PHP (2,347) PHP
March-24 (192,014) PHP 1,890 PHP - PHP 4,290 PHP (2,400) PHP
April-24 (196,303) PHP 1,890 PHP - PHP 4,343 PHP (2,454) PHP
May-24 (200,647) PHP 1,890 PHP - PHP 4,398 PHP (2,508) PHP
June-24 (205,044) PHP 1,890 PHP - PHP 4,453 PHP (2,563) PHP
July-24 (209,497) PHP 1,890 PHP - PHP 4,508 PHP (2,619) PHP
August-24 (214,005) PHP 1,890 PHP - PHP 4,565 PHP (2,675) PHP
September-24 (218,570) PHP 1,890 PHP - PHP 4,622 PHP (2,732) PHP
October-24 (223,191) PHP 1,890 PHP - PHP 4,679 PHP (2,790) PHP
November-24 (227,871) PHP 1,890 PHP - PHP 4,738 PHP (2,848) PHP
December-24 (232,609) PHP 1,890 PHP - PHP 4,797 PHP (2,908) PHP
January-25 (237,406) PHP 1,890 PHP - PHP 4,857 PHP (2,968) PHP
February-25 (242,263) PHP 1,890 PHP - PHP 4,918 PHP (3,028) PHP
March-25 (247,181) PHP 1,890 PHP - PHP 4,979 PHP (3,090) PHP
April-25 (252,160) PHP 1,890 PHP - PHP 5,042 PHP (3,152) PHP
May-25 (257,202) PHP 1,890 PHP - PHP 5,105 PHP (3,215) PHP
June-25 (262,306) PHP 1,890 PHP - PHP 5,168 PHP (3,279) PHP
July-25 (267,474) PHP 1,890 PHP - PHP 5,233 PHP (3,343) PHP
August-25 (272,707) PHP 1,890 PHP - PHP 5,298 PHP (3,409) PHP
September-25 (278,006) PHP 1,890 PHP - PHP 5,365 PHP (3,475) PHP
October-25 (283,370) PHP 1,890 PHP - PHP 5,432 PHP (3,542) PHP
November-25 (288,802) PHP 1,890 PHP - PHP 5,500 PHP (3,610) PHP
December-25 (294,302) PHP 1,890 PHP - PHP 5,568 PHP (3,679) PHP
January-26 (299,870) PHP 1,890 PHP - PHP 5,638 PHP (3,748) PHP
February-26 (305,508) PHP 1,890 PHP - PHP 5,708 PHP (3,819) PHP
March-26 (311,216) PHP 1,890 PHP - PHP 5,780 PHP (3,890) PHP
April-26 (316,996) PHP 1,890 PHP - PHP 5,852 PHP (3,962) PHP
Cum Pri Cum In End
897 PHP 993 PHP 78,529 PHP
1,805 PHP 1,974 PHP 77,621 PHP
2,724 PHP 2,945 PHP 76,702 PHP
3,655 PHP 3,903 PHP 75,771 PHP
4,597 PHP 4,851 PHP 74,829 PHP
5,551 PHP 5,786 PHP 73,875 PHP
6,517 PHP 6,709 PHP 72,909 PHP
7,496 PHP 7,621 PHP 71,930 PHP
8,486 PHP 8,520 PHP 70,940 PHP
9,489 PHP 9,407 PHP 69,937 PHP
10,504 PHP 10,281 PHP 68,922 PHP
11,532 PHP 11,142 PHP 67,894 PHP
12,573 PHP 11,991 PHP 66,853 PHP
13,627 PHP 12,827 PHP 65,799 PHP
14,694 PHP 13,649 PHP 64,732 PHP
15,774 PHP 14,458 PHP 63,652 PHP
16,868 PHP 15,254 PHP 62,558 PHP
17,976 PHP 16,036 PHP 61,450 PHP
19,097 PHP 16,804 PHP 60,329 PHP
20,233 PHP 17,558 PHP 59,193 PHP
21,382 PHP 18,298 PHP 58,044 PHP
22,546 PHP 19,024 PHP 56,880 PHP
23,725 PHP 19,735 PHP 55,701 PHP
24,918 PHP 20,431 PHP 54,508 PHP
26,126 PHP 21,112 PHP 53,300 PHP
27,349 PHP 21,779 PHP 52,077 PHP
28,588 PHP 22,430 PHP 50,838 PHP
29,842 PHP 23,065 PHP 49,584 PHP
31,112 PHP 23,685 PHP 48,314 PHP
32,397 PHP 24,289 PHP 47,029 PHP
33,699 PHP 24,877 PHP 45,727 PHP
35,017 PHP 25,448 PHP 44,409 PHP
36,351 PHP 26,003 PHP 43,074 PHP
37,703 PHP 26,542 PHP 41,723 PHP
39,071 PHP 27,063 PHP 40,355 PHP
40,456 PHP 27,568 PHP 38,970 PHP
41,858 PHP 28,055 PHP 37,568 PHP
43,278 PHP 28,524 PHP 36,148 PHP
44,716 PHP 28,976 PHP 34,710 PHP
46,171 PHP 29,410 PHP 33,255 PHP
47,645 PHP 29,826 PHP 31,781 PHP
49,137 PHP 30,223 PHP 30,288 PHP
50,648 PHP 30,602 PHP 28,777 PHP
52,178 PHP 30,961 PHP 27,248 PHP
53,727 PHP 31,302 PHP 25,699 PHP
55,295 PHP 31,623 PHP 24,130 PHP
56,883 PHP 31,925 PHP 22,543 PHP
58,491 PHP 32,207 PHP 20,935 PHP
60,119 PHP 32,468 PHP 19,307 PHP
61,767 PHP 32,710 PHP 17,659 PHP
63,436 PHP 32,930 PHP 15,990 PHP
65,126 PHP 33,130 PHP 14,300 PHP
66,836 PHP 33,309 PHP 12,589 PHP
68,569 PHP 33,466 PHP 10,857 PHP
70,322 PHP 33,602 PHP 9,103 PHP
72,098 PHP 33,716 PHP 7,328 PHP
73,896 PHP 33,807 PHP 5,530 PHP
75,717 PHP 33,877 PHP 3,709 PHP
77,560 PHP 33,923 PHP 1,866 PHP
79,426 PHP 33,946 PHP (0) PHP
81,315 PHP 33,946 PHP (1,890) PHP
83,229 PHP 33,923 PHP (3,803) PHP
85,166 PHP 33,875 PHP (5,740) PHP
87,127 PHP 33,803 PHP (7,701) PHP
89,113 PHP 33,707 PHP (9,687) PHP
91,123 PHP 33,586 PHP (11,697) PHP
93,159 PHP 33,440 PHP (13,733) PHP
95,220 PHP 33,268 PHP (15,794) PHP
97,307 PHP 33,071 PHP (17,881) PHP
99,420 PHP 32,847 PHP (19,994) PHP
101,560 PHP 32,597 PHP (22,134) PHP
103,726 PHP 32,321 PHP (24,300) PHP
105,919 PHP 32,017 PHP (26,493) PHP
108,140 PHP 31,686 PHP (28,714) PHP
110,389 PHP 31,327 PHP (30,963) PHP
112,665 PHP 30,940 PHP (33,239) PHP
114,970 PHP 30,524 PHP (35,544) PHP
117,304 PHP 30,080 PHP (37,878) PHP
119,667 PHP 29,606 PHP (40,241) PHP
122,060 PHP 29,103 PHP (42,634) PHP
124,482 PHP 28,571 PHP (45,056) PHP
126,935 PHP 28,007 PHP (47,509) PHP
129,418 PHP 27,413 PHP (49,992) PHP
131,933 PHP 26,789 PHP (52,507) PHP
134,478 PHP 26,132 PHP (55,052) PHP
137,056 PHP 25,444 PHP (57,630) PHP
139,666 PHP 24,724 PHP (60,240) PHP
142,309 PHP 23,971 PHP (62,883) PHP
144,984 PHP 23,185 PHP (65,558) PHP
147,693 PHP 22,365 PHP (68,267) PHP
150,436 PHP 21,512 PHP (71,010) PHP
153,213 PHP 20,624 PHP (73,787) PHP
156,025 PHP 19,702 PHP (76,599) PHP
158,872 PHP 18,744 PHP (79,446) PHP
161,755 PHP 17,751 PHP (82,329) PHP
164,673 PHP 16,722 PHP (85,247) PHP
167,628 PHP 15,657 PHP (88,203) PHP
170,621 PHP 14,554 PHP (91,195) PHP
173,650 PHP 13,414 PHP (94,224) PHP
176,717 PHP 12,236 PHP (97,291) PHP
179,823 PHP 11,020 PHP (100,397) PHP
182,968 PHP 9,765 PHP (103,542) PHP
186,151 PHP 8,471 PHP (106,725) PHP
189,375 PHP 7,137 PHP (109,949) PHP
192,639 PHP 5,763 PHP (113,213) PHP
195,944 PHP 4,347 PHP (116,518) PHP
199,290 PHP 2,891 PHP (119,864) PHP
202,677 PHP 1,393 PHP (123,251) PHP
206,108 PHP (148) PHP (126,682) PHP
209,581 PHP (1,732) PHP (130,155) PHP
213,097 PHP (3,358) PHP (133,671) PHP
216,658 PHP (5,029) PHP (137,232) PHP
220,262 PHP (6,745) PHP (140,837) PHP
223,912 PHP (8,505) PHP (144,487) PHP
227,608 PHP (10,311) PHP (148,182) PHP
231,350 PHP (12,164) PHP (151,924) PHP
235,138 PHP (14,063) PHP (155,713) PHP
238,974 PHP (16,009) PHP (159,548) PHP
242,858 PHP (18,003) PHP (163,432) PHP
246,791 PHP (20,046) PHP (167,365) PHP
250,772 PHP (22,138) PHP (171,346) PHP
254,804 PHP (24,280) PHP (175,378) PHP
258,885 PHP (26,472) PHP (179,460) PHP
263,018 PHP (28,716) PHP (183,592) PHP
267,203 PHP (31,011) PHP (187,777) PHP
271,439 PHP (33,358) PHP (192,014) PHP
275,729 PHP (35,758) PHP (196,303) PHP
280,072 PHP (38,212) PHP (200,647) PHP
284,470 PHP (40,720) PHP (205,044) PHP
288,923 PHP (43,283) PHP (209,497) PHP
293,431 PHP (45,902) PHP (214,005) PHP
297,996 PHP (48,577) PHP (218,570) PHP
302,617 PHP (51,309) PHP (223,191) PHP
307,297 PHP (54,099) PHP (227,871) PHP
312,035 PHP (56,947) PHP (232,609) PHP
316,832 PHP (59,855) PHP (237,406) PHP
321,689 PHP (62,822) PHP (242,263) PHP
326,607 PHP (65,850) PHP (247,181) PHP
331,586 PHP (68,940) PHP (252,160) PHP
336,627 PHP (72,092) PHP (257,202) PHP
341,732 PHP (75,307) PHP (262,306) PHP
346,900 PHP (78,586) PHP (267,474) PHP
352,133 PHP (81,930) PHP (272,707) PHP
357,432 PHP (85,338) PHP (278,006) PHP
362,796 PHP (88,813) PHP (283,370) PHP
368,228 PHP (92,356) PHP (288,802) PHP
373,728 PHP (95,966) PHP (294,302) PHP
379,296 PHP (99,644) PHP (299,870) PHP
384,934 PHP (103,393) PHP (305,508) PHP
390,642 PHP (107,212) PHP (311,216) PHP
396,422 PHP (111,102) PHP (316,996) PHP
402,274 PHP (115,064) PHP (322,848) PHP
Import 5% USD-Peso 43 hrs day
VAT 12% annual
Option 1 basic inverter, grid tied
USD PHP USD
Panel cost 0.59 $ 25.37 PHP Inverter 350.00 $
Landed 0.69 $ 29.68 PHP Cabling 200.00 $
1kw panels 690.30 $
Electric cost kw 12.10 PHP
w 0.01 PHP Labor
Cost
Generate/day 0.06 PHP Generate/day
Generate/month
Generate year 22.08 PHP Generate year
ROI 1.34 ROI
System life 25 Lifetime generate 1kw
Lifetime generate watt 552.06 PHP Saving
5
365
PHP
15,050.00 PHP
8,600.00 PHP
29,682.90 PHP
53,332.90 PHP
10,000.00 PHP
63,332.90 PHP
60.50 PHP
1,815.00 PHP
22,082.50 PHP
2.868
552,062.50 PHP
488,729.60 PHP